{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["TORNADO_Diagram_SIA","Sensistivity analysis values","TORNADO_Diagram_RI","Reccurrent_Costs_Estimation ","Costs_Summary","Capital_Costs","Results_Vaccinated &doses used"," Total_Results","Average costs","Average_Costs_diagram","YLL calculation","YLD calculation","Total DALYs"],"not_rendered":{"charts":3,"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"TORNADO_Diagram_SIA","index":0,"n_rows":13,"n_cols":3,"rows_kept":13,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[null,"Cost/DALY"]
["Variables","Low value","High value"]
["Vaccines cost (MCV unit dose price)",4.02,5.44]
["Exclusion of capital costs",4.71,4.73]
["Proportion of unvaccinated children ('zero-dose')",5.39,1.21]
["Vaccine efficacy",7.36,4.46]
["Measles CFR",15.4,0.69]
["SIA coverage",6.18,4.71]

{"sheet":"Sensistivity analysis values","index":1,"n_rows":22,"n_cols":8,"rows_kept":22,"merged":[[8,0,15,0],[16,0,21,0]],"flags":["formulas_cached_only"]}
[null,"  "]
[]
[]
[]
[{"$nulls":7},{"v":7199072,"d":"7,199,072"}]
[]
[]
[null,"Variations tested","Base  case values","Alternatives values","LOW VALUE","HIGH VLUE"]
["Routine Immunization","Vaccines cost (MCV unit dose price)                       ","120 FCFA/Dose","60-180 FCFA/Dose",1.51,1.69]
[null,"Supervision cost:  Increasing supervision frequency","4 supervisions per annum","6  supervisions per annum",1.6,1.64]
[null,"Personnel cost : increasing total personnel cost","3,599,536 FCFA","7,199,072 FCFA",1.6,2.2]
[null,"Inclusion of training and communication costs",0,"371,000 FCFA",1.6,1.75]
[null,"Exclusion of capital costs","14,748,858 FCFA",0,1.02,1.6]
[null,"Vaccine efficacy",{"v":0.85,"d":"85%"},"60-99%",2.27,1.38]
[null,"Measles CFR ",{"v":0.06,"d":"6%"},"0.00-31.25%",7.98,0.37]
[null,"RI coverage",{"v":0.89,"d":"89%"},"50-98%",2.85,1.45]
["Supplementary Immunization Activity","Vaccines cost (MCV unit dose price)                       ","120 FCFA/Dose","60-180 FCFA/Dose",4.02,5.44]
[null,"Exclusion of capital costs","279,694 FCFA",0,4.71,4.73]
[null,"Proportion of unvaccinated children ('zero-dose')",{"v":0.02,"d":"2%"},"0-50%",5.39,1.21]
[null,"Vaccine efficacy",{"v":0.85,"d":"85%"},"60-99%",7.36,4.46]
[null,"Measles CFR",{"v":0.06,"d":"6%"},"0-31.25%",15.4,0.69]
[null,"SIA coverage",{"v":1.04,"d":"104%"},"80-104%",6.18,4.71]

{"sheet":"TORNADO_Diagram_RI","index":2,"n_rows":15,"n_cols":3,"rows_kept":15,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[null,"Cost/DALY"]
["Variables","Low value","High value"]
["Vaccines cost (MCV unit dose price)",1.51,1.69]
["Supervision cost:  Increasing supervision frequency",1.6,1.64]
["Personnel cost : increasing total personnel cost",1.6,2.2]
["Inclusion of training and communication costs",1.6,1.75]
["Exclusion of capital costs",1.02,1.6]
["Vaccine efficacy",2.27,1.38]
["Measles CFR ",7.98,0.37]
["RI coverage",2.85,1.45]

{"sheet":"Reccurrent_Costs_Estimation ","index":3,"n_rows":50,"n_cols":10,"rows_kept":50,"merged":[[3,0,4,1],[3,2,3,4],[3,5,3,7],[6,0,17,0],[18,0,20,0],[21,0,26,0],[27,0,29,0],[31,0,34,0],[35,0,38,0],[39,0,43,0],[44,0,46,0]],"flags":["formulas_cached_only"]}
[]
[]
[]
[" Reccurrents costs components",null,"Routine immunzation",null,null,"SIA"]
[null,null,"Amount","Unit price","Total (FCFA)","Amount","Unit price","Total (FCFA)"]
["Vaccines ",null,{"v":9320,"d":"9,320"},120,{"v":1118400,"d":"1,118,400"},{"v":39400,"d":"39,400"},120,{"v":4728000,"d":"4,728,000"}]
["Consummables","Auto Disable syringes",{"v":8351,"d":"8,351"},30,{"v":250530,"d":"250,530"},{"v":39400,"d":"39,400"},30,{"v":1182000,"d":"1,182,000"}]
[null,"Safety boxes",92,550,{"v":4554,"d":"4,554"},442,550,{"v":243100,"d":"243,100"}]
[null,"Dilution syringes",932,24.86,{"v":23169.52,"d":"23,170"},{"v":3940,"d":"3,940"},24.86,{"v":97948.4,"d":"97,948"}]
[null,"Coton",432,580,{"v":22550.399999999998,"d":"22,550"},167,580,{"v":96860,"d":"96,860"}]
[null,"Vaccination register",54,10000,{"v":48600,"d":"48,600"},0,null,0]
[null,"Tally sheets",216,20,{"v":388.8,"d":"389"},394,20,{"v":7880,"d":"7,880"}]
[null,"Report sheets",216,20,{"v":388.8,"d":"389"},420,20,{"v":8400,"d":"8,400"}]
[null,"Vaccine purchase order",216,20,{"v":388.8,"d":"389"},0,20,0]
[null,"Stock sheets",108,45,{"v":4860,"d":"4,860"},0,45,0]
[null,"Temparture chart",18,20,{"v":32.4,"d":"32"},0,20,0]
[null,"Immunization cards",{"v":7933,"d":"7,933"},50,{"v":35698.5,"d":"35,699"},{"v":39400,"d":"39,400"},50,{"v":1970000,"d":"1,970,000"}]
[null,"Total consummables costs",null,null,{"v":391161.22000000003,"d":"391,161"},null,null,{"v":3606188.4,"d":"3,606,188"}]
["Personnel costs","Salaries ",null,null,{"v":3560656.32,"d":"3,560,656"},null,null,0]
[null,"Per diems ",0,0,{"v":38880,"d":"38,880"},null,null,{"v":4750000,"d":"4,750,000"}]
[null,"Total personnel costs",null,null,{"v":3599536.32,"d":"3,599,536"},null,null,{"v":4750000,"d":"4,750,000"}]
["Transport","Outreach strategies/teams transport",null,null,{"v":24300,"d":"24,300"},null,null,{"v":507500,"d":"507,500"}]
[null,"Vaccines transportation from district stock",null,null,{"v":16368.75,"d":"16,369"},null,null,0]
[null,"Dispaching vaccines to vaccination sites",null,null,{"v":6709.5,"d":"6,710"},null,null,89136]
[null,"Vaccines transportion from regional stock",null,null,{"v":19080,"d":"19,080"},null,null,0]
[null,"Vaccines transportion from national stock",null,null,{"v":28800,"d":"28,800"},null,null,{"v":28800,"d":"28,800"}]
[null,"Total transport costs",null,null,{"v":95258.25,"d":"95,258"},null,null,{"v":625436,"d":"625,436"}]
["Communication","Banners",null,null,0,null,null,{"v":25000,"d":"25,000"}]
[null,"Social mobilization (meetings, lauching)",null,null,0,null,null,{"v":346000,"d":"346,000"}]
[null,"Total communication costs",null,null,0,null,null,{"v":371000,"d":"371,000"}]
["Trainings",{"$nulls":3},0,null,null,{"v":454000,"d":"454,000"}]
["Supervision","Per diems ",null,null,{"v":198720,"d":"198,720"},null,null,{"v":420000,"d":"420,000"}]
[null,"Fuel",null,null,{"v":21600,"d":"21,600"},null,null,{"v":410550,"d":"410,550"}]
[null,"Documents reproduction",null,null,{"v":259.2,"d":"259"},null,null,0]
[null,"Total supervision costs",null,null,{"v":220579.2,"d":"220,579"},null,null,{"v":830550,"d":"830,550"}]
["Maintenance","Cool chain reparation",null,null,{"v":73710,"d":"73,710"},null,null,0]
[null,"Motorcycles periodic maintenance",null,null,{"v":19440,"d":"19,440"},null,null,0]
[null,"Cars periodic maintenance",null,null,{"v":4860,"d":"4,860"},null,null,0]
[null,"Total maintenance costs",null,null,{"v":98010,"d":"98,010"},null,null,0]
["Wastage management","Fuel",null,null,{"v":9720,"d":"9,720"}]
[null,"Woods",null,null,{"v":6480,"d":"6,480"}]
[null,"Operators",null,null,{"v":15120,"d":"15,120"}]
[null,"Hygiene technicien",null,null,{"v":27181.44,"d":"27,181"}]
[null,"Total wastage management costs",null,null,{"v":58501.44,"d":"58,501"},null,null,{"v":137500,"d":"137,500"}]
["Surveillance","Advences events followings immunization",{"$nulls":5},{"v":216000,"d":"216,000"}]
[null,"Disease surveilance",null,null,{"v":143150,"d":"143,150"},null,null,0]
[null,"Total surveillance costs",null,null,{"v":143150,"d":"143,150"},null,null,{"v":216000,"d":"216,000"}]
["Electricity",{"$nulls":3},{"v":36463.5,"d":"36,464"},null,null,{"v":692.8065,"d":"693"}]
["Kerosene for cold chain materials",{"$nulls":3},{"v":396900,"d":"396,900"},null,null,{"v":7541.099999999999,"d":"7,541"}]
["Overall total",{"$nulls":3},{"v":6157959.930000001,"d":"6,157,960"},null,null,{"v":15726908.3065,"d":"15,726,908"},null,{"v":21884868.236500002,"d":"21,884,868"}]

{"sheet":"Costs_Summary","index":4,"n_rows":22,"n_cols":13,"rows_kept":22,"merged":[[2,1,2,2],[2,3,2,4],[2,5,2,6]],"flags":["formulas_cached_only"]}
[]
[]
["Cost components","RI",null,"SIA",null,"Overall (RI + SIA)"]
[null,"Amount (FCFA)","%","Amount (FCFA)","%","Amount (FCFA)","%"]
["Reccurent costs"]
["    Vaccines ",{"v":1118400,"d":"1,118,400"},{"v":11.35208126509177,"d":"11.35"},{"v":4728000,"d":"4,728,000"},{"v":29.930567963885522,"d":"29.93"},{"v":5846400,"d":"5,846,400"},{"v":22.794317673065915,"d":"22.79"}]
["    Consumables",{"v":391161.22000000003,"d":"391,161"},{"v":3.9703987457013956,"d":"3.97"},{"v":3606188.4,"d":"3,606,188"},{"v":22.82894818036709,"d":"22.83"},{"v":3997349.62,"d":"3,997,350"},{"v":15.585121970544153,"d":"15.59"}]
["     Personnel",{"v":3599536.32,"d":"3,599,536"},{"v":36.536327629908236,"d":"36.54"},{"v":4750000,"d":"4,750,000"},{"v":30.069838796204788,"d":"30.07"},{"v":8349536.32,"d":"8,349,536"},{"v":32.55370540860731,"d":"32.55"}]
["    Transport",{"v":95258.25,"d":"95,258"},{"v":0.9668986008319278,"d":"0.97"},{"v":625436,"d":"625,436"},{"v":3.959317831019608,"d":"3.96"},{"v":720694.25,"d":"720,694"},{"v":2.809888765676653,"d":"2.81"}]
["    Communication",0,{"v":0,"d":"0.00"},{"v":371000,"d":"371,000"},{"v":2.3486126722930476,"d":"2.35"},{"v":371000,"d":"371,000"},{"v":1.446478492184499,"d":"1.45"}]
["    Trainings",0,{"v":0,"d":"0.00"},{"v":454000,"d":"454,000"},{"v":2.874043539679363,"d":"2.87"},{"v":454000,"d":"454,000"},{"v":1.770084192592352,"d":"1.77"}]
["    Supervision",{"v":220579.2,"d":"220,579"},{"v":2.2389422423005465,"d":"2.24"},{"v":830550,"d":"830,550"},{"v":5.2577904446711345,"d":"5.26"},{"v":1051129.2,"d":"1,051,129"},{"v":4.098209650423446,"d":"4.10"}]
["     Maintenance",{"v":98010,"d":"98,010"},{"v":0.9948296537836592,"d":"0.99"},0,{"v":0,"d":"0.00"},{"v":98010,"d":"98,010"},{"v":0.3821276469514899,"d":"0.38"}]
["     Wastage management",{"v":58501.44,"d":"58,501"},{"v":0.5938064207840579,"d":"0.59"},{"v":137500,"d":"137,500"},{"v":0.8704427019954019,"d":"0.87"},{"v":196001.44,"d":"196,001"},{"v":0.764182930989732,"d":"0.76"}]
["     Surveillance",{"v":143150,"d":"143,150"},{"v":1.4530136204380248,"d":"1.45"},{"v":216000,"d":"216,000"},{"v":1.3673863536800492,"d":"1.37"},{"v":359150,"d":"359,150"},{"v":1.4002769554395225,"d":"1.40"}]
["     Fuel for cold chain",{"v":396900,"d":"396,900"},{"v":4.028649011190025,"d":"4.03"},{"v":7541.099999999999,"d":"7,541"},{"v":0.04773887607285472,"d":"0.05"},{"v":404441.1,"d":"404,441"},{"v":1.5768607884243668,"d":"1.58"}]
["     Electricity",{"v":36463.5,"d":"36,464"},{"v":0.3701149992933421,"d":"0.37"},{"v":692.8065,"d":"693"},{"v":0.0043858062677816535,"d":"0.00"},{"v":37156.3065,"d":"37,156"},{"v":0.14486738059640186,"d":"0.14"},{"$nulls":5},"                                                                                           "]
["Capital costs"]
["     Buildings",{"v":1188000,"d":"1,188,000"},{"v":12.058541257983748,"d":"12.06"},{"v":22572,"d":"22,572"},{"v":0.14289187395956515,"d":"0.14"},{"v":1210572,"d":"1,210,572"},{"v":4.71985542113416,"d":"4.72"}]
["     Cars and motorcycles",{"v":1120320,"d":"1,120,320"},{"v":11.371569816619825,"d":"11.37"},{"v":21286.08,"d":"21,286"},{"v":0.1347513672006566,"d":"0.13"},{"v":1141606.08,"d":"1,141,606"},{"v":4.450966688051365,"d":"4.45"}]
["     Cold chain materials",{"v":1385658,"d":"1,385,658"},{"v":14.064826736073439,"d":"14.06"},{"v":25793.19,"d":"25,793"},{"v":0.16328359270313292,"d":"0.16"},{"v":1411451.19,"d":"1,411,451"},{"v":5.503056035318644,"d":"5.50"}]
["Total ",{"v":9851937.93,"d":"9,851,938"},{"v":99.99999999999999,"d":"100"},{"v":15796559.5765,"d":"15,796,560"},{"v":99.55468735986885,"d":"100"},{"v":25648497.5065,"d":"25,648,498"},100,{"v":0.2,"d":"0"}]

{"sheet":"Capital_Costs","index":5,"n_rows":13,"n_cols":4,"rows_kept":13,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
["Costs components","RI","SIA","RI+SIA"]
["Buildings",{"v":1188000,"d":"1,188,000 "},{"v":22572,"d":"22,572 "},{"v":1210572,"d":"1,210,572 "}]
["Cars",{"v":40320.00000000001,"d":"40,320 "},{"v":766.0800000000002,"d":"766 "},{"v":41086.08000000001,"d":"41,086 "}]
["Motorcycles",{"v":1080000,"d":"1,080,000 "},{"v":20520,"d":"20,520 "},{"v":1100520,"d":"1,100,520 "}]
["Freezers",{"v":393786,"d":"393,786 "},{"v":7481.934,"d":"7,482 "},{"v":401267.934,"d":"401,268 "}]
["Refrigerators",{"v":734457.6,"d":"734,458 "},{"v":13954.694399999998,"d":"13,955 "},{"v":748412.2944,"d":"748,412 "}]
["Cold boxes",{"v":106862.40000000001,"d":"106,862 "},{"v":1496.0736000000002,"d":"1,496 "},{"v":108358.47360000001,"d":"108,358 "}]
["Vaccines carriers",{"v":150552,"d":"150,552 "},{"v":2860.488,"d":"2,860 "},{"v":153412.488,"d":"153,412 "}]
["Overall",{"v":3693978,"d":"3,693,978 "},{"v":69651.27,"d":"69,651 "},{"v":3763629.27,"d":"3,763,629 "}]

{"sheet":"Results_Vaccinated &doses used","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[2,2,2,5],[2,6,3,6],[3,2,3,3],[3,4,3,5]],"flags":["formulas_cached_only"]}
[]
[]
[null,"Routine immunization","SIA",{"$nulls":3},"Total"]
[null,null,"Zero dose",null,"One dose and  more"]
[null,"< 1year","< 1year","≥1 year","< 1year","≥1 year"]
["Vaccinated children",{"v":7933,"d":"7,933"},349,393,{"v":2092,"d":"2,092"},{"v":32730,"d":"32,730"},{"v":35564,"d":"35,564"}]
["Vaccines dose used",{"v":9320,"d":"9,320"},{"$nulls":4},0]
["Wastage rate",{"v":14.881974248927039,"d":"15"}]

{"sheet":" Total_Results","index":7,"n_rows":7,"n_cols":9,"rows_kept":7,"flags":["formulas_cached_only"]}
[]
[]
["Indicators","RI","SIA","RI + SIA"]
["MCV doses used",{"v":9320,"d":"9,320"},0,{"v":9320,"d":"9,320"},{"v":14.881974248927039,"d":"15"},{"$error":"#DIV/0!"},9320,36670,-27350]
["Vacccinated children",{"v":7933,"d":"7,933"},{"v":35564,"d":"35,564"},{"v":43497,"d":"43,497"},null,null,7933,35564,-27631]
["Measles Cases averted",{"v":6743.05,"d":"6,743"},{"v":5600.754999999999,"d":"5,601"},{"v":12343.805,"d":"12,344"},null,null,{"v":7536.349999999999,"d":"7536"},{"v":35178.68,"d":"35179"},{"v":-27642.33,"d":"-27642"}]
["DALYs averted",{"v":12815.080564187061,"d":"12,815"},{"v":6955.319231140147,"d":"6,955"},{"v":19770.39979532721,"d":"19,770"},null,null,{"v":388122.02499999997,"d":"388122"},{"v":1670987.3,"d":"1670987"},{"v":-1282865.2750000001,"d":"-1282865"}]

{"sheet":"Average costs","index":8,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[3,0,4,0],[3,1,3,2],[3,3,3,4],[3,5,3,6]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"RI",null,"SIA",null,"Overall (SIA + RI)"]
[null,"FCFA","USD","FCFA","USD","FCFA","USD"]
["Cost per dose used",{"v":1057.074885193133,"d":"1,057"},{"v":2.2022393441523604,"d":"2.20"},{"v":430.7760997136624,"d":"431"},{"v":0.8974502077367966,"d":"0.90"},{"v":557.6972712872363,"d":"558"},{"v":1.1618693151817423,"d":"1"}]
["Cost per  vaccinated child",{"v":1241.8930959284003,"d":"1,242"},{"v":2.587277283184167,"d":"2.59"},{"v":442.2142702311326,"d":"442"},{"v":0.9212797296481929,"d":"0.92"},{"v":589.6612986297905,"d":"590"},{"v":1.2284610388120636,"d":"1"}]
["Cost per measles case averted",{"v":1461.0507010922356,"d":"1,461"},{"v":3.043855627275491,"d":"3.04"},{"v":2820.4339551542607,"d":"2,820"},{"v":5.875904073238043,"d":"5.88"},{"v":2077.843704311596,"d":"2,078"},{"v":4.328841050649158,"d":"4"}]
["Cost per measles death averted",{"v":24350.845018203927,"d":"24,351"},{"v":50.73092712125818,"d":"50.73"},{"v":85421.87766545238,"d":"85,422"},{"v":177.96224513635914,"d":"177.96"},{"v":43508.38129331956,"d":"43,508"},{"v":90.64246102774908,"d":"91"}]
["Cost per DALY averted",{"v":768.7769016085751,"d":"769"},{"v":1.6016185450178648,"d":"1.60"},{"v":2271.1480309596886,"d":"2,271"},{"v":4.731558397832685,"d":"4.73"},{"v":1297.3181003938066,"d":"1,297"},{"v":2.7027460424870973,"d":"3"}]

{"sheet":"Average_Costs_diagram","index":9,"n_rows":9,"n_cols":4,"rows_kept":9,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[null,"RI","SIA","RI + SIA"]
["Cost per MCV dose used",{"v":1508.2565879828326,"d":"1,508"},{"v":436.658696482138,"d":"437"},{"v":653.8209567297239,"d":"654"}]
["Cost per child vaccinated",{"v":1771.959082314383,"d":"1,772"},{"v":450.23828590709707,"d":"450"},{"v":691.294245580155,"d":"691"}]
["Cost per measles case averted",{"v":2084.657743899274,"d":"2,085"},{"v":2701.0347829020616,"d":"2,701"},{"v":2373.02758607083,"d":"2,373"}]
["Cost per DALY averted",{"v":1388.639056230595,"d":"1,389"},{"v":1799.2221518144602,"d":"1,799"},{"v":1580.7289216535225,"d":"1,581"}]

{"sheet":"YLL calculation","index":10,"n_rows":18,"n_cols":10,"rows_kept":18,"merged":[[12,1,14,1],[12,2,12,6],[13,2,13,3],[13,4,13,5]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
["Parameters","RI","SIA",{"$nulls":4},"RI+SIA"]
[null,null,"First dose",null,"Second dose",null,"Total SIA"]
[null,null,"< 1 year","≥1 year","< 1 year","≥1 year"]
["Dose administrated",{"v":7933,"d":"7,933"},349,393,{"v":2092,"d":"2,092"},{"v":32730,"d":"32,730"},{"v":35564,"d":"35,564"},{"v":43497,"d":"43,497"}]
["Measles cases averted",{"v":6743.05,"d":"6,743"},{"v":296.65,"d":"297"},{"v":373.34999999999997,"d":"373"},{"v":266.73,"d":"267"},{"v":4664.025,"d":"4,664"},{"v":5600.754999999999,"d":"5,601"},{"v":12343.805,"d":"12,344"},null,45.373002894974434]
["Deaths averted",{"v":404.583,"d":"405"},{"v":17.799,"d":"18"},{"v":11.2005,"d":"11"},{"v":16.003800000000002,"d":"16"},{"v":139.92075,"d":"140"},{"v":184.92405,"d":"185"},{"v":589.50705,"d":"590"}]
["YLL",{"v":10242.57881432598,"d":"10,243"},{"v":450.6063287784906,"d":"451"},{"v":293.71001287892466,"d":"294"},{"v":405.15835521687785,"d":"405"},{"v":3669.1330998195435,"d":"3,669"},{"v":4818.6077966938365,"d":"4,819"},{"v":15061.186611019817,"d":"15,061"}]
[]
[null,"RI","SIA"]
[null,null,"Children receiving first dose",null,"Children receiving two dose",null,"Total SIA"]
[null,null,"< 1 year","≥1 year","< 1 year","≥1 year"]
["Vaccine dose used",{"v":9320,"d":"9,320"},360,400,{"v":2110,"d":"2,110"},{"v":33800,"d":"33,800"},{"v":36670,"d":"36,670"},{"v":45990,"d":"45,990"}]
["Vaccinated children",{"v":7933,"d":"7,933"},349,393,{"v":2092,"d":"2,092"},{"v":32730,"d":"32,730"},{"v":35564,"d":"35,564"},{"v":43497,"d":"43,497"}]
["Wasted doses",{"v":1387,"d":"1,387"},11,7,18,{"v":1070,"d":"1,070"},{"v":1106,"d":"1,106"},{"v":2493,"d":"2,493"}]

{"sheet":"YLD calculation","index":11,"n_rows":17,"n_cols":9,"rows_kept":17,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[]
["Parameters",null,"Measles episodes","Diarrhea","Otitis media","Corneal scarring","Encephalitis","SSE"]
[]
["RI","Incident",{"v":6743.05,"d":"6,743"},539.4440000000001,472.0135000000001,404.58299999999997,6.74305,0.0539444]
[null,"Duration",0.038356164383561646,0.019178082191780823,2,34.8,34.8,36.7]
[null,"DW",0.152,0.105,0.023,0.277,0.616,0.666]
[null,"YLD",39.29029549471233,1.0859652129276027,21.074076850723937,2420.537805890577,89.71427728210563,0.7993291300334034,2572.5017498610805]
[]
["SIA","Incident",{"v":5600.754999999999,"d":"5,601"},448.06039999999996,392.05285,336.04529999999994,5.6007549999999995,0.04480603999999999]
[null,"Duration",0.038356164383561646,0.019178082191780823,2,34.8,34.8,36.7]
[null,"DW",0.152,0.105,0.023,0.277,0.616,0.666]
[null,"YLD",32.63438932582252,0.9019991096210668,17.504058444187173,2010.4906858217985,74.51638161649987,0.6639201283811085,2136.7114344463102]

{"sheet":"Total DALYs","index":12,"n_rows":11,"n_cols":9,"rows_kept":11,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[null,"RI","SIA","RI+SIA"]
["Total DALYs",{"v":12815.080564187061,"d":"12,815"},{"v":6955.319231140147,"d":"6,955"},{"v":19770.39979532721,"d":"19,770"}]
[{"$nulls":6},"RI","SIA","Overall (RI+SIA)"]
[{"$nulls":5},"Measles cases averted",{"v":6743.05,"d":"6,743"},{"v":5600.754999999999,"d":"5,601"},{"v":12343.805,"d":"12,344"}]
[{"$nulls":5},"Measles deaths averted",{"v":404.583,"d":"405"},{"v":184.92405,"d":"185"},{"v":589.50705,"d":"590"}]
[{"$nulls":5},"DALYs averted",{"v":12815.080564187061,"d":"12,815"},{"v":6955.319231140147,"d":"6,955"},{"v":19770.39979532721,"d":"19,770"}]