{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":19,"n_cols":6,"rows_kept":19,"cut":false,"hidden":false,"merged":[[6,1,6,5],[13,1,13,5]]}
["Program","Total Cost per year (MoH perspective)","Total Cost per year (Societal perspective) ","No. of deaths averted per year","Cost/death averted (MoH)","Cost/death averted (Societal)"]
["O: Status Quo",0,0,0," -"," -"]
["A: Universal",600000,950000,15000,{"$f":"B3/D3","v":40},{"$f":"C3/D3","v":63.333333333333336}]
["B: Broad targeting",400000,1100000,7000,{"$f":"B4/D4","v":57.142857142857146},{"$f":"C4/D4","v":157.14285714285714}]
["C: Narrow targeting",450000,850000,3500,{"$f":"B5/D5","v":128.57142857142858},{"$f":"C5/D5","v":242.85714285714286}]
[]
[null,"MoH"]
["Program","C","E","IC","IE","ICER"]
["O: Status Quo",0,0," -"," -"," -"]
["B: Broad targeting",{"$f":"B4","v":400000},{"$f":"D4","v":7000},{"$f":"B10","v":400000},{"$f":"C10","v":7000},{"$f":"D10/E10","v":57.142857142857146}]
["C: Narrow targeting",{"$f":"B5","v":450000},{"$f":"D5","v":3500}]
["A: Universal",{"$f":"B3","v":600000},{"$f":"D3","v":15000},{"$f":"B12-B10","v":200000},{"$f":"C12-C10","v":8000},{"$f":"D12/E12","v":25}]
[]
[null,"Societal"]
["Program","C","E","IC","IE","ICER"]
["O: Status Quo",0,0," -"," -"," -"]
["C: Narrow targeting",{"$f":"C5","v":850000},{"$f":"D5","v":3500},{"$f":"B17","v":850000},{"$f":"C17","v":3500},{"$f":"D17/E17","v":242.85714285714286}]
["A: Universal",{"$f":"C3","v":950000},{"$f":"D3","v":15000},{"$f":"B18-B17","v":100000},{"$f":"C18-C17","v":11500},{"$f":"D18/E18","v":8.695652173913043}]
["B: Broad targeting",{"$f":"C4","v":1100000},{"$f":"D4","v":7000}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}