{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Readme","Input (Quick)","Input (Extended)","Output (Numeric)","Output (Graphical)"],"not_rendered":{"charts":21,"images":2,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Readme","index":0,"n_rows":42,"n_cols":27,"rows_kept":42,"cut":false,"hidden":false,"merged":[[28,13,28,26],[30,0,31,0],[32,0,40,0],[28,2,28,12]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SCENARIO INPUT MATRIX"]
[]
[null,null,"Modelled increase in capacity (%)",null,null,null,null,null,null,null,null,null,null,"Modelled increase in capacity (figure)"]
[null,null,"CC Beds ","G&A Beds","CC Beds occupied by non-COVID-19 patients","G&A Beds occupied by non-COVID-19 patients","Ventilators ","CC nurses ","G&A nurses","CC senior doctors","CC junior doctors","G&A senior doctors","G&A junior doctors","Generic beds","CC Beds","G&A Beds","Ventilators","Generic nurses (Head count)","CC nurses (FTE)","G&A nurses (FTE)","Generic doctors (Headcount)","CC senior doctors (FTE)","CC junior doctors (FTE)","G&A senior doctors (FTE)","G&A junior doctors (FTE)","Theatres available","Number of beds per theatre"]
["Managing admissions","Cancellation of elective operations",null,null,"x","x"]
[null,"National guidelines for the prioritisation of CC scenarios",null,null,"x"]
["Increasing and re-organising care","Set up of field hospitals ",null,null,null,null,null,null,null,null,null,null,null,null,"x","x"]
[null,"Use of private hospital resources ",null,null,null,null,null,null,null,null,null,null,null,"x",null,null,"x","x",null,null,"x",null,null,null,null,"x","x"]
[null,"Conversion of operating theatres to CC wards ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x"]
[null,"Conversion of G&A beds into CC beds",null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"Upskill G&A staff to work in CC wards  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,null,null,"x"]
[null,"Return of former healthcare staff ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,"x"]
[null,"Deployment of newly qualified and final year nursing and medical students ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,null,null,"x"]
[null,"Deployment of international doctors at the final stage of their conversion assessment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"Procurement of newly manufactured ventilators ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
["Combination of scenarios","Set up of field hospitals & deployment of newly qualified and final year medical and nursing students",null,null,null,null,null,null,null,null,null,null,null,null,"x","x",null,null,null,"x",null,null,null,null,"x"]

{"sheet":"Input (Quick)","index":1,"n_rows":69,"n_cols":19,"rows_kept":69,"cut":false,"hidden":false,"merged":[[13,2,13,8],[48,0,64,0],[42,0,44,0]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["MANDATORY USER INPUTS"]
[]
[null,null,"Mandatory baseline inputs"]
[]
[null,null,null,"Total number of CC beds",null,null,"Number of COVID-19 patients in CC beds"]
[]
[null,null,null,"Total number of G&A beds",null,null,"Number of COVID-19 patients in G&A beds"]
[]
[null,null,null,"Number of CC beds occupied by non-COVID-19 patients",null,null,"COVID-19-related sickness rate for nurses (%)"]
[]
[null,null,null,"Number of G&A beds occupied by non-COVID-19 patients",null,null,"COVID-19-related sickness rate for doctors (%)"]
[]
[null,null,null,"Total number of ventilators",null,null,"Reference population size for output calculation"]
[]
[null,null,null,"Total CC nurses (FTE)"]
[]
[null,null,null,"Total G&A nurses (FTE)"]
[]
[null,null,null,"Total CC senior doctors (FTE)"]
[]
[null,null,null,"Total CC junior doctors (FTE)"]
[]
[null,null,null,"Total G&A senior doctors (FTE)"]
[]
[null,null,null,"Total G&A junior doctors (FTE)"]
[]
[]
["INTERVENTION ASSUMPTIONS: MODELLED INCREASE IN CAPACITY"]
[]
[]
[]
["Managing admissions","Cancellation of elective operations",null,"CC Beds occupied by non-COVID-19 patients (%)",null,null,"G&A Beds occupied by non-COVID-19 patients (%)"]
[]
[null,"National guidelines for the prioritisation of CC scenarios",null,"CC Beds occupied by non-COVID-19 patients (%)"]
[]
[]
[]
["Increasing and re-organising care","Set up of field hospitals ",null,"CC Beds ",null,null,"G&A Beds"]
[]
[null,"Use of private hospital resources ",null,"Generic beds",null,null,"Ventilators",null,null,"Generic nurses (Headcount) ",null,null,"Generic doctors (Headcount) ",null,null,"Theatres available",null,null,"Number of beds per theatre"]
[]
[null,"Conversion of operating theatres to CC wards ",null,"Theatres available",null,null,"Number of beds per theatre"]
[]
[null,"Conversion of G&A beds into CC beds",null,"G&A Beds"]
[]
[null,"Upskill G&A staff to work in CC wards  ",null,"G&A nurses (%)",null,null,"G&A junior doctors (%)"]
[]
[null,"Return of former healthcare staff ",null,"Generic nurses (Headcount)",null,null,"Generic doctors (Headcount)"]
[]
[null,"Deployment of newly qualified and final year nursing and medical students ",null,"G&A nurses (Headcount)",null,null,"G&A junior doctors (Headcount)"]
[]
[null,"Deployment of international doctors at the final stage of their conversion assessment ",null,"G&A junior doctors (Headcount)"]
[]
[null,"Procurement of newly manufactured ventilators ",null,"Ventilators"]
[]
[]
[]
["Combination of interventions","Set up of field hospitals & deployment of newly qualified and final year medical and nursing students",null,"CC Beds",null,null,"G&A Beds",null,null,"G&A nurses (Headcount)",null,null,"G&A junior doctors (Headcount)"]

{"sheet":"Input (Extended)","index":2,"n_rows":49,"n_cols":28,"rows_kept":49,"cut":false,"hidden":false,"merged":[[23,13,23,27],[13,14,13,19],[13,2,13,13],[17,2,17,6],[17,7,17,8],[46,2,46,9],[23,2,23,12],[26,0,28,0],[30,0,39,0],[41,0,42,0]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["USER INPUTS"]
[]
[null,null,"Baseline Inputs on Existing Hospital Capacity",null,null,null,null,null,null,null,null,null,null,null,"Maximum Staff Ratio Allowances Inputs"]
[null,null,"Total number of CC beds","Total number of G&A beds","Number of CC beds occupied by non-COVID-19 patients","Number of G&A beds occupied by non-COVID-19 patients","Percentage of non-COVID-19 CC patients requiring ventilator","Total number of ventilators","Total CC nurses (FTE)","Total G&A nurses (FTE)","Total CC senior doctors (FTE)","Total CC junior doctors (FTE)","Total G&A senior doctors (FTE)","Total G&A junior doctors (FTE)","Beds per CC nurse","Beds per G&A nurse","Beds per CC senior doctor","Beds per CC junior doctor","Beds per G&A senior doctor","Beds per G&A junior doctor"]
[null,null,{"$f":"IF(ISBLANK('Input (Quick)'!E16),4123,'Input (Quick)'!E16)","v":4123},{"$f":"IF(ISBLANK('Input (Quick)'!E18),99935,'Input (Quick)'!E18)","v":99935},{"$f":"IF(ISBLANK('Input (Quick)'!E20),3423,'Input (Quick)'!E20)","v":3423},{"$f":"IF(ISBLANK('Input (Quick)'!E22),91971,'Input (Quick)'!E22)","v":91971},0.43,{"$f":"IF(ISBLANK('Input (Quick)'!E24),8175,'Input (Quick)'!E24)","v":8175},{"$f":"IF(ISBLANK('Input (Quick)'!E26),3939,'Input (Quick)'!E26)","v":3939},{"$f":"IF(ISBLANK('Input (Quick)'!E28),32354,'Input (Quick)'!E28)","v":32354},{"$f":"IF(ISBLANK('Input (Quick)'!E30),965,'Input (Quick)'!E30)","v":965},{"$f":"IF(ISBLANK('Input (Quick)'!E32),677,'Input (Quick)'!E32)","v":677},{"$f":"IF(ISBLANK('Input (Quick)'!E34),12680,'Input (Quick)'!E34)","v":12680},{"$f":"IF(ISBLANK('Input (Quick)'!E36),10293,'Input (Quick)'!E36)","v":10293},1,5,15,8,15,15]
[]
[null,null,"COVID-19-related Inputs",null,null,null,null,"Additional Inputs"]
[null,null,"Number of COVID-19 patients in CC beds","Number of COVID-19 patients in G&A beds","Percentage of COVID-19 CC patients requiring ventilator","COVID-19-related sickness rate for nurses","COVID-19-related sickness rate for doctors","Headcount to FTE multiplier","Reference population size for output calculation"]
[null,null,{"$f":"IF(ISBLANK('Input (Quick)'!H16),1480,'Input (Quick)'!H16)","v":1480},{"$f":"IF(ISBLANK('Input (Quick)'!H18),7770,'Input (Quick)'!H18)","v":7770},0.63,{"$f":"IF(ISBLANK('Input (Quick)'!H20),0.081,'Input (Quick)'!H20)","v":8.1000000000000003E-2},{"$f":"IF(ISBLANK('Input (Quick)'!H22),0.14,'Input (Quick)'!H22)","v":0.14000000000000001},0.88,{"$f":"IF(ISBLANK('Input (Quick)'!H24),55977200,'Input (Quick)'!H24)","v":55977200}]
[]
["SCENARIO ASSUMPTIONS"]
[]
[null,null,"Modelled increase in capacity (%)",null,null,null,null,null,null,null,null,null,null,"Modelled increase in capacity (figure)"]
[null,null,"CC Beds ","G&A Beds","CC Beds occupied by non-COVID-19 patients","G&A Beds occupied by non-COVID-19 patients","Ventilators ","CC nurses ","G&A nurses","CC senior doctors","CC junior doctors","G&A senior doctors","G&A junior doctors","Generic beds","CC Beds","G&A Beds","Ventilators","Generic nurses (Headcount)","CC nurses (FTE)","G&A nurses (FTE)","Generic doctors (Headcount)","CC senior doctors (FTE)","CC junior doctors (FTE)","G&A senior doctors (FTE)","G&A junior doctors (FTE)","Theatres available","Number of beds per theatre","Add extra columns as required by additional  scenarios."]
[]
["Managing admissions","Cancellation of elective operations",{"$f":"O27/$C$16","v":0},{"$f":"P27/$D$16","v":0},{"$f":"IF(ISBLANK('Input (Quick)'!E43),0.3,'Input (Quick)'!E43)","v":0.3},{"$f":"IF(ISBLANK('Input (Quick)'!H43),0.41,'Input (Quick)'!H43)","v":0.41},{"$f":"Q27/$H$16","v":0},{"$f":"S27/$I$16","v":0},{"$f":"T27/$J$16","v":0},{"$f":"V27/$K$16","v":0},{"$f":"W27/$L$16","v":0},{"$f":"X27/$M$16","v":0},{"$f":"Y27/$N$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"National guidelines for the prioritisation of CC scenarios",{"$f":"O28/$C$16","v":0},{"$f":"P28/$D$16","v":0},{"$f":"IF(ISBLANK('Input (Quick)'!E45),0.6,'Input (Quick)'!E45)","v":0.6},0,{"$f":"Q28/$H$16","v":0},{"$f":"S28/$I$16","v":0},{"$f":"T28/$J$16","v":0},{"$f":"V28/$K$16","v":0},{"$f":"W28/$L$16","v":0},{"$f":"X28/$M$16","v":0},{"$f":"Y28/$N$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add extra rows as necessary for additional demand-side scenarios"]
[]
["Increasing and re-organising care","Set up of field hospitals ",{"$f":"(O31+(Z31*AA31))/$C$16","v":0.12127091923356779},{"$f":"P31/$D$16","v":8.0052033821984295E-2},0,0,{"$f":"Q31/$H$16","v":0},{"$f":"S31/$I$16","v":0},{"$f":"T31/$J$16","v":0},{"$f":"V31/$K$16","v":0},{"$f":"W31/$L$16","v":0},{"$f":"X31/$M$16","v":0},{"$f":"Y31/$N$16","v":0},0,{"$f":"IF(ISBLANK('Input (Quick)'!E49),500,'Input (Quick)'!E49)","v":500},{"$f":"IF(ISBLANK('Input (Quick)'!H49),8000,'Input (Quick)'!H49)","v":8000},0,0,0,0,0,0,0,0,0,0,0]
[null,"Use of private hospital resources ",8.0275787164667642E-2,7.6880201426127739E-2,0,0,0.14678899082568808,0.24247099991733942,0.24247099991733942,2.5025391021734712E-2,2.5025391021734712E-2,2.5025391021734716E-2,2.5025391021734712E-2,{"$f":"IF(ISBLANK('Input (Quick)'!E51),8000,'Input (Quick)'!E51)","v":8000},{"$f":"C49*N32","v":316.97707047992469},{"$f":"D49*N32","v":7683.0229295200752},{"$f":"IF(ISBLANK('Input (Quick)'!H51),1200,'Input (Quick)'!H51)","v":1200},{"$f":"IF(ISBLANK('Input (Quick)'!K51),10000,'Input (Quick)'!K51)","v":10000},{"$f":"H20*E49*R32","v":955.09326867439995},{"$f":"H20*F49*R32","v":7844.9067313255991},{"$f":"IF(ISBLANK('Input (Quick)'!N51),700,'Input (Quick)'!N51)","v":700},{"$f":"H20*G49*U32","v":24.149502335973999},{"$f":"H20*H49*U32","v":16.942189721714399},{"$f":"H20*I49*U32","v":317.32195815559618},{"$f":"H20*J49*U32","v":257.5863497867154},{"$f":"IF(ISBLANK('Input (Quick)'!Q51),7,'Input (Quick)'!Q51)","v":7},{"$f":"IF(ISBLANK('Input (Quick)'!T51),2,'Input (Quick)'!T51)","v":2}]
[null,"Conversion of operating theatres to CC wards ",1.166141159349988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK('Input (Quick)'!E53),2404,'Input (Quick)'!E53)","v":2404},{"$f":"IF(ISBLANK('Input (Quick)'!H53),2,'Input (Quick)'!H53)","v":2}]
[null,"Conversion of G&A beds into CC beds",0.48508367693427118,-2.0013008455496074E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"-P34","v":2000},{"$f":"IF(ISBLANK('Input (Quick)'!E55),-2000,'Input (Quick)'!E55)","v":-2000},0,0,0,0,0,0,0,0,0,0,0]
[null,"Upskill G&A staff to work in CC wards  ",0,0,0,0,0,0.16427519675044427,-0.02,0,0.30407680945347121,0,-0.02,0,0,0,0,0,{"$f":"-T35","v":647.08000000000004},{"$f":"IF(ISBLANK('Input (Quick)'!E57),-0.02*J16,-'Input (Quick)'!E57*J17)","v":-647.08000000000004},0,0,{"$f":"-Y35","v":205.86},0,{"$f":"IF(ISBLANK('Input (Quick)'!H57),-0.02*N16,-'Input (Quick)'!H57*N16)","v":-205.86},0,0]
[null,"Return of former healthcare staff ",0,0,0,0,0,0.14904692364918856,0.14904692364918853,9.5096485882591925E-2,9.5096485882591925E-2,9.5096485882591911E-2,9.5096485882591911E-2,0,0,0,0,{"$f":"IF(ISBLANK('Input (Quick)'!E59),6147,'Input (Quick)'!E59)","v":6147},{"$f":"H20*E49 *R36","v":587.09583225415372},{"$f":"H20*F49*R36","v":4822.264167745846},{"$f":"IF(ISBLANK('Input (Quick)'!H59),2660,'Input (Quick)'!H59)","v":2660},{"$f":"H20*G49 *U36","v":91.768108876701206},{"$f":"H20*H49 *U36","v":64.380320942514729},{"$f":"H20*I49 *U36","v":1205.8234409912654},{"$f":"H20*J49 *U36","v":978.82812918951856},0,0]
[null,"Deployment of newly qualified and final year nursing and medical students ",0,0,0,0,0,0,0.50862335414477344,0,0,0,0.47022248129796951,0,0,0,0,0,0,{"$f":"IF(ISBLANK('Input (Quick)'!E61),H20*18700,H20*'Input (Quick)'!E61)","v":16456},0,0,0,0,{"$f":"IF(ISBLANK('Input (Quick)'!H61),H20*5500,H20*'Input (Quick)'!H61)","v":4840},0,0]
[null,"Deployment of international doctors at the final stage of their conversion assessment ",0,0,0,0,0,0,0,0,0,0,2.5648498979889245E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK('Input (Quick)'!E63),H20*300,H20*'Input (Quick)'!E63)","v":264},0,0]
[null,"Procurement of newly manufactured ventilators ",0,0,0,0,2.4464831804281344,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK('Input (Quick)'!E65),20000,'Input (Quick)'!E65)","v":20000},0,0,0,0,0,0,0,0,0,0]
[null,"Add extra rows as necessary for additional supply-side scenarios"]
[]
["Combination of scenarios","Set up of field hospitals & deployment of newly qualified and final year medical and nursing students",{"$f":"(O42+(Z42*AA42))/$C$16","v":0.12127091923356779},{"$f":"P42/$D$16","v":8.0052033821984295E-2},0,0,{"$f":"Q42/$H$16","v":0},{"$f":"S42/$I$16","v":0},{"$f":"T42/$J$16","v":0.50862335414477344},{"$f":"V42/$K$16","v":0},{"$f":"W42/$L$16","v":0},{"$f":"X42/$M$16","v":0},{"$f":"Y42/$N$16","v":0.47022248129796951},0,{"$f":"IF(ISBLANK('Input (Quick)'!E69),500,'Input (Quick)'!E69)","v":500},{"$f":"IF(ISBLANK('Input (Quick)'!H69),8000,'Input (Quick)'!H69)","v":8000},0,0,0,{"$f":"IF(ISBLANK('Input (Quick)'!K69),H20*18700,H20*'Input (Quick)'!K69)","v":16456},0,0,0,0,{"$f":"IF(ISBLANK('Input (Quick)'!N69),H20*5500,H20*'Input (Quick)'!N69)","v":4840},0,0]
[null,"Add extra rows as necessary for additional combinations of scenarios"]
[]
["PROPORTIONS (CALCULATED FROM BASELINE)"]
[]
[null,null,"CC and G&A Proportions"]
[null,null,"Proportion of beds which are CC ","Proportion of beds which are G&A","Proportion of nurses which are CC","Proportion of nurses which are G&A","Proportion of doctors which are senior CC","Proportion of doctors which are junior CC","Proportion of doctors which are senior G&A","Proportion of doctors which are junior G&A"]
[null,"Proportions",{"$f":"C16/(C16+D16)","v":3.9622133809990585E-2},{"$f":"D16/(C16+D16)","v":0.96037786619000942},{"$f":"I16/SUM(I16:J16)","v":0.10853332598572728},{"$f":"J16/SUM(I16:J16)","v":0.89146667401427271},{"$f":"K16/SUM(K16:N16)","v":3.920373755839935E-2},{"$f":"L16/SUM(K16:N16)","v":2.7503554743042859E-2},{"$f":"M16/SUM(K16:N16)","v":0.51513304895388989},{"$f":"N16/SUM(K16:N16)","v":0.41815965874466787}]

{"sheet":"Output (Numeric)","index":3,"n_rows":31,"n_cols":53,"rows_kept":31,"cut":false,"hidden":false,"merged":[[9,27,9,52],[9,20,9,25],[13,0,16,0],[18,0,27,0],[29,0,30,0],[11,0,12,0],[9,2,9,10],[9,11,9,19]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SPARE CAPACITY PER 10,000 POPULATION",null,null,null,null,null,null,null,null,"PERCENT CHANGE IN SPARE CAPACITY COMPARED TO BASELINE",null,null,null,null,null,null,null,null,"STAFF PLANNER: STAFF REQUIRED FOR TOTAL BED NUMBERS ",null,null,null,null,null,null,"CALCULATIONS: DIFFERENCE FROM BASELINE"]
[null,null,"CC beds","G&A beds","Ventilators","CC nurses"," G&A nurses","CC senior doctors","CC junior doctors","G&A senior doctors","G&A junior doctors","CC beds","G&A beds","Ventilators","CC nurses"," G&A nurses","CC senior doctors","CC junior doctors","G&A senior doctors","G&A junior doctors","CC nurses needed for total bed numbers","G&A nurses needed for total bed numbers","CC senior doctors needed for total bed numbers","CC junior doctors needed for total bed numbers","G&A senior doctors needed for total bed numbers","G&A junior doctors needed for total bed numbers",null,"Total CC beds","Total G&A beds","CC beds occupied non-COVID-19 ","G&A beds occupied non-COVID-19 ","CC beds needed total (for non-COVID-19 + COVID-19  patients)","G&A beds needed total (for non-COVID-19 + COVID-19  patients)","Total ventilators ","Total CC nurses (FTE)","CC nurse to beds needed ratio","Total G&A nurses (FTE)","G&A nurse to beds needed  ratio","Total CC senior doctors (FTE)","CC senior doctor to beds needed ratio","Total CC junior doctors  (FTE)","CC junior doctor to beds needed ratio","Total G&A senior doctors (FTE)","G&A senior doctor to beds needed ratio","Total G&A junior doctors (FTE)","G&A junior doctor to beds needed  ratio","Ventilators needed for patients","CC nurses needed for patients","G&A nurses needed for patients","CC senior doctors needed for patients","CC junior doctors needed for patients","G&A senior doctors needed for patients","G&A junior doctors needed for patients"]
["Baseline"]
[null,null,{"$f":"ROUND((AB13-AF13)*10000/'Input (Extended)'!I20,2)","v":-0.14000000000000001},{"$f":"ROUND((AC13-AG13)*10000/'Input (Extended)'!I20,2)","v":0.03},{"$f":"ROUND((AH13-AU13)*10000/'Input (Extended)'!I20,2)","v":1.03},{"$f":"ROUND((AI13-AV13)*10000/'Input (Extended)'!I20,2)","v":-0.23},{"$f":"ROUND((AK13-AW13)*10000/'Input (Extended)'!I20,2)","v":1.75},{"$f":"ROUND((AM13-AX13)*10000/'Input (Extended)'!I20,2)","v":0.09},{"$f":"ROUND((AO13-AY13)*10000/'Input (Extended)'!I20,2)","v":-0.01},{"$f":"ROUND((AQ13-AZ13)*10000/'Input (Extended)'!I20,2)","v":0.76},{"$f":"ROUND((AS13-BA13)*10000/'Input (Extended)'!I20,2)","v":0.39},null,null,null,null,null,null,null,null,null,{"$f":"AB13/'Input (Extended)'!$O$16","v":4123},{"$f":"AC13/'Input (Extended)'!$P$16","v":19987},{"$f":"AB13/'Input (Extended)'!$Q$16","v":274.86666666666667},{"$f":"AB13/'Input (Extended)'!$R$16","v":515.375},{"$f":"AC13/'Input (Extended)'!$S$16","v":6662.333333333333},{"$f":"AC13/'Input (Extended)'!$T$16","v":6662.333333333333},null,{"$f":"'Input (Extended)'!C16","v":4123},{"$f":"'Input (Extended)'!D16","v":99935},{"$f":"'Input (Extended)'!E16","v":3423},{"$f":"'Input (Extended)'!F16","v":91971},{"$f":"AD13+'Input (Extended)'!$C$20","v":4903},{"$f":"AE13+'Input (Extended)'!$D$20","v":99741},{"$f":"'Input (Extended)'!H16","v":8175},{"$f":"(1-'Input (Extended)'!F20)*'Input (Extended)'!I16","v":3619.9410000000003},{"$f":"AF13/AI13","v":1.3544419646618548},{"$f":"(1-'Input (Extended)'!F20)*'Input (Extended)'!J16","v":29733.326000000001},{"$f":"AG13/AK13","v":3.3545187645674082},{"$f":"(1-'Input (Extended)'!G20)*'Input (Extended)'!K16","v":829.9},{"$f":"AF13/AM13","v":5.9079407157488859},{"$f":"(1-'Input (Extended)'!G20)*'Input (Extended)'!L16","v":582.22},{"$f":"AF13/AO13","v":8.4212153481501826},{"$f":"(1-'Input (Extended)'!G20)*'Input (Extended)'!M16","v":10904.8},{"$f":"AG13/AQ13","v":9.1465226322353459},{"$f":"(1-'Input (Extended)'!G20)*'Input (Extended)'!N16","v":8851.98},{"$f":"AG13/AS13","v":11.267648593873913},{"$f":"(AD13*'Input (Extended)'!G16)+('Input (Extended)'!C20*'Input (Extended)'!E20)","v":2404.29},{"$f":"AF13/'Input (Extended)'!$O$16","v":4903},{"$f":"AG13/'Input (Extended)'!$P$16","v":19948.2},{"$f":"AF13/'Input (Extended)'!$Q$16","v":326.86666666666667},{"$f":"AF13/'Input (Extended)'!$R$16","v":612.875},{"$f":"AG13/'Input (Extended)'!$S$16","v":6649.4},{"$f":"AG13/'Input (Extended)'!$T$16","v":6649.4}]
["Managing admissions"]
[null,"Cancellation of elective operations",{"$f":"ROUND((AB15-AF15)*10000/'Input (Extended)'!I20,2)","v":0.04},{"$f":"ROUND((AC15-AG15)*10000/'Input (Extended)'!I20,2)","v":6.77},{"$f":"ROUND((AH15-AU15)*10000/'Input (Extended)'!I20,2)","v":1.1100000000000001},{"$f":"ROUND((AI15-AV15)*10000/'Input (Extended)'!I20,2)","v":-0.05},{"$f":"ROUND((AK15-AW15)*10000/'Input (Extended)'!I20,2)","v":3.1},{"$f":"ROUND((AM15-AX15)*10000/'Input (Extended)'!I20,2)","v":0.1},{"$f":"ROUND((AO15-AY15)*10000/'Input (Extended)'!I20,2)","v":0.02},{"$f":"ROUND((AQ15-AZ15)*10000/'Input (Extended)'!I20,2)","v":1.21},{"$f":"ROUND((AS15-BA15)*10000/'Input (Extended)'!I20,2)","v":0.84},{"$f":"IF(C13=0,0,(C15-C13)/ABS(C13))","v":1.2857142857142858},{"$f":"IF(D13=0,0,(D15-D13)/ABS(D13))","v":224.66666666666666},7.7669902912621422E-2,0.78260869565217384,0.77142857142857146,0.11111111111111122,3,0.59210526315789469,1.1538461538461537,{"$f":"AB15/'Input (Extended)'!$O$16","v":4123},{"$f":"AC15/'Input (Extended)'!$P$16","v":19987},{"$f":"AB15/'Input (Extended)'!$Q$16","v":274.86666666666667},{"$f":"AB15/'Input (Extended)'!$R$16","v":515.375},{"$f":"AC15/'Input (Extended)'!$S$16","v":6662.333333333333},{"$f":"AC15/'Input (Extended)'!$T$16","v":6662.333333333333},null,{"$f":"(1+'Input (Extended)'!C27)*$AB$13","v":4123},{"$f":"(1+'Input (Extended)'!D27)*$AC$13","v":99935},{"$f":"(1-'Input (Extended)'!E27)*$AD$13","v":2396.1},{"$f":"(1-'Input (Extended)'!F27)*$AE$13","v":54262.890000000007},{"$f":"AD15+'Input (Extended)'!$C$20","v":3876.1},{"$f":"AE15+'Input (Extended)'!$D$20","v":62032.890000000007},{"$f":"(1+'Input (Extended)'!G27)*$AH$13","v":8175},{"$f":"(1+'Input (Extended)'!H27)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$I$16","v":3619.9410000000003},{"$f":"AF15/AI15","v":1.0707633080207659},{"$f":"(1+'Input (Extended)'!I27)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$J$16","v":29733.326000000001},{"$f":"AG15/AK15","v":2.0863084742016418},{"$f":"(1+'Input (Extended)'!J27)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$K$16","v":829.9},{"$f":"AF15/AM15","v":4.6705627183998075},{"$f":"(1+'Input (Extended)'!K27)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$L$16","v":582.22},{"$f":"AF15/AO15","v":6.6574490742331074},{"$f":"(1+'Input (Extended)'!L27)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$M$16","v":10904.8},{"$f":"AG15/AQ15","v":5.688585760399091},{"$f":"(1+'Input (Extended)'!M27)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$N$16","v":8851.98},{"$f":"AG15/AS15","v":7.0077982553055937},{"$f":"(AD15*'Input (Extended)'!$G$16)+('Input (Extended)'!$C$20*'Input (Extended)'!$E$20)","v":1962.723},{"$f":"AF15/'Input (Extended)'!$O$16","v":3876.1},{"$f":"AG15/'Input (Extended)'!$P$16","v":12406.578000000001},{"$f":"AF15/'Input (Extended)'!$Q$16","v":258.40666666666664},{"$f":"AF15/'Input (Extended)'!$R$16","v":484.51249999999999},{"$f":"AG15/'Input (Extended)'!$S$16","v":4135.5260000000007},{"$f":"AG15/'Input (Extended)'!$T$16","v":4135.5260000000007}]
[null,"National guidelines for the prioritisation of CC scenarios",{"$f":"ROUND((AB16-AF16)*10000/'Input (Extended)'!I20,2)","v":0.23},{"$f":"ROUND((AC16-AG16)*10000/'Input (Extended)'!I20,2)","v":0.03},{"$f":"ROUND((AH16-AU16)*10000/'Input (Extended)'!I20,2)","v":1.19},{"$f":"ROUND((AI16-AV16)*10000/'Input (Extended)'!I20,2)","v":0.14000000000000001},{"$f":"ROUND((AK16-AW16)*10000/'Input (Extended)'!I20,2)","v":1.75},{"$f":"ROUND((AM16-AX16)*10000/'Input (Extended)'!I20,2)","v":0.11},{"$f":"ROUND((AO16-AY16)*10000/'Input (Extended)'!I20,2)","v":0.04},{"$f":"ROUND((AQ16-AZ16)*10000/'Input (Extended)'!I20,2)","v":0.76},{"$f":"ROUND((AS16-BA16)*10000/'Input (Extended)'!I20,2)","v":0.39},{"$f":"IF(C13 = 0,0,(C16-C13)/ABS(C13))","v":2.6428571428571428},{"$f":"IF(D13 = 0,0,(D16-D13)/ABS(D13))","v":0},0.15533980582524265,1.6086956521739129,0,0.22222222222222227,5,0,0,{"$f":"AB16/'Input (Extended)'!$O$16","v":4123},{"$f":"AC16/'Input (Extended)'!$P$16","v":19987},{"$f":"AB16/'Input (Extended)'!$Q$16","v":274.86666666666667},{"$f":"AB16/'Input (Extended)'!$R$16","v":515.375},{"$f":"AC16/'Input (Extended)'!$S$16","v":6662.333333333333},{"$f":"AC16/'Input (Extended)'!$T$16","v":6662.333333333333},null,{"$f":"(1+'Input (Extended)'!C28)*$AB$13","v":4123},{"$f":"(1+'Input (Extended)'!D28)*$AC$13","v":99935},{"$f":"(1-'Input (Extended)'!E28)*$AD$13","v":1369.2},{"$f":"(1-'Input (Extended)'!F28)*$AE$13","v":91971},{"$f":"AD16+'Input (Extended)'!$C$20","v":2849.2},{"$f":"AE16+'Input (Extended)'!$D$20","v":99741},{"$f":"(1+'Input (Extended)'!G28)*$AH$13","v":8175},{"$f":"(1+'Input (Extended)'!H28)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$I$16","v":3619.9410000000003},{"$f":"AF16/AI16","v":0.78708465137967709},{"$f":"(1+'Input (Extended)'!I28)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$J$16","v":29733.326000000001},{"$f":"AG16/AK16","v":3.3545187645674082},{"$f":"(1+'Input (Extended)'!J28)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$K$16","v":829.9},{"$f":"AF16/AM16","v":3.4331847210507287},{"$f":"(1+'Input (Extended)'!K28)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$L$16","v":582.22},{"$f":"AF16/AO16","v":4.8936828003160313},{"$f":"(1+'Input (Extended)'!L28)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$M$16","v":10904.8},{"$f":"AG16/AQ16","v":9.1465226322353459},{"$f":"(1+'Input (Extended)'!M28)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$N$16","v":8851.98},{"$f":"AG16/AS16","v":11.267648593873913},{"$f":"(AD16*'Input (Extended)'!$G$16)+('Input (Extended)'!$C$20*'Input (Extended)'!$E$20)","v":1521.1559999999999},{"$f":"AF16/'Input (Extended)'!$O$16","v":2849.2},{"$f":"AG16/'Input (Extended)'!$P$16","v":19948.2},{"$f":"AF16/'Input (Extended)'!$Q$16","v":189.94666666666666},{"$f":"AF16/'Input (Extended)'!$R$16","v":356.15},{"$f":"AG16/'Input (Extended)'!$S$16","v":6649.4},{"$f":"AG16/'Input (Extended)'!$T$16","v":6649.4}]
[null,"Add extra rows as necessary for additional demand-side scenarios"]
[]
["Increasing and re-organising care","Set up of field hospitals ",{"$f":"ROUND((AB19-AF19)*10000/'Input (Extended)'!I20,2)","v":-0.05},{"$f":"ROUND((AC19-AG19)*10000/'Input (Extended)'!I20,2)","v":1.46},{"$f":"ROUND((AH19-AU19)*10000/'Input (Extended)'!I20,2)","v":1.03},{"$f":"ROUND((AI19-AV19)*10000/'Input (Extended)'!I20,2)","v":-0.23},{"$f":"ROUND((AK19-AW19)*10000/'Input (Extended)'!I20,2)","v":1.75},{"$f":"ROUND((AM19-AX19)*10000/'Input (Extended)'!I20,2)","v":0.09},{"$f":"ROUND((AO19-AY19)*10000/'Input (Extended)'!I20,2)","v":-0.01},{"$f":"ROUND((AQ19-AZ19)*10000/'Input (Extended)'!I20,2)","v":0.76},{"$f":"ROUND((AS19-BA19)*10000/'Input (Extended)'!I20,2)","v":0.39},{"$f":"IF(C13 = 0, 0,(C19-C13)/ABS(C13))","v":0.6428571428571429},{"$f":"IF(D13 = 0, 0,(D19-D13)/ABS(D13))","v":47.666666666666664},0,0,0,0,0,0,0,{"$f":"AB19/'Input (Extended)'!$O$16","v":4623},{"$f":"AC19/'Input (Extended)'!$P$16","v":21587},{"$f":"AB19/'Input (Extended)'!$Q$16","v":308.2},{"$f":"AB19/'Input (Extended)'!$R$16","v":577.875},{"$f":"AC19/'Input (Extended)'!$S$16","v":7195.666666666667},{"$f":"AC19/'Input (Extended)'!$T$16","v":7195.666666666667},null,{"$f":"(1+'Input (Extended)'!C31)*$AB$13","v":4623},{"$f":"(1+'Input (Extended)'!D31)*$AC$13","v":107935},{"$f":"(1-'Input (Extended)'!E31)*$AD$13","v":3423},{"$f":"(1-'Input (Extended)'!F31)*$AE$13","v":91971},{"$f":"AD19+'Input (Extended)'!$C$20","v":4903},{"$f":"AE19+'Input (Extended)'!$D$20","v":99741},{"$f":"(1+'Input (Extended)'!G31)*$AH$13","v":8175},{"$f":"(1+'Input (Extended)'!H31)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$I$16","v":3619.9410000000003},{"$f":"AF19/AI19","v":1.3544419646618548},{"$f":"(1+'Input (Extended)'!I31)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$J$16","v":29733.326000000001},{"$f":"AG19/AK19","v":3.3545187645674082},{"$f":"(1+'Input (Extended)'!J31)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$K$16","v":829.9},{"$f":"AF19/AM19","v":5.9079407157488859},{"$f":"(1+'Input (Extended)'!K31)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$L$16","v":582.22},{"$f":"AF19/AO19","v":8.4212153481501826},{"$f":"(1+'Input (Extended)'!L31)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$M$16","v":10904.8},{"$f":"AG19/AQ19","v":9.1465226322353459},{"$f":"(1+'Input (Extended)'!M31)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$N$16","v":8851.98},{"$f":"AG19/AS19","v":11.267648593873913},{"$f":"(AD19*'Input (Extended)'!$G$16)+('Input (Extended)'!$C$20*'Input (Extended)'!$E$20)","v":2404.29},{"$f":"AF19/'Input (Extended)'!$O$16","v":4903},{"$f":"AG19/'Input (Extended)'!$P$16","v":19948.2},{"$f":"AF19/'Input (Extended)'!$Q$16","v":326.86666666666667},{"$f":"AF19/'Input (Extended)'!$R$16","v":612.875},{"$f":"AG19/'Input (Extended)'!$S$16","v":6649.4},{"$f":"AG19/'Input (Extended)'!$T$16","v":6649.4}]
[null,"Use of private hospital resources ",{"$f":"ROUND((AB20-AF20)*10000/'Input (Extended)'!I20,2)","v":-0.08},{"$f":"ROUND((AC20-AG20)*10000/'Input (Extended)'!I20,2)","v":1.41},{"$f":"ROUND((AH20-AU20)*10000/'Input (Extended)'!I20,2)","v":1.25},{"$f":"ROUND((AI20-AV20)*10000/'Input (Extended)'!I20,2)","v":-7.0000000000000007E-2},{"$f":"ROUND((AK20-AW20)*10000/'Input (Extended)'!I20,2)","v":3.04},{"$f":"ROUND((AM20-AX20)*10000/'Input (Extended)'!I20,2)","v":0.09},{"$f":"ROUND((AO20-AY20)*10000/'Input (Extended)'!I20,2)","v":0},{"$f":"ROUND((AQ20-AZ20)*10000/'Input (Extended)'!I20,2)","v":0.81},{"$f":"ROUND((AS20-BA20)*10000/'Input (Extended)'!I20,2)","v":0.43},{"$f":"IF(C13=0,0,(C20-C13)/ABS(C13))","v":0.4285714285714286},{"$f":"IF(D13=0,0,(D20-D13)/ABS(D13))","v":46},0.2135922330097087,0.69565217391304346,0.73714285714285721,0,1,6.5789473684210578E-2,0.10256410256410251,{"$f":"AB20/'Input (Extended)'!$O$16","v":4453.9770704799239},{"$f":"AC20/'Input (Extended)'!$P$16","v":21523.604585904017},{"$f":"AB20/'Input (Extended)'!$Q$16","v":296.93180469866161},{"$f":"AB20/'Input (Extended)'!$R$16","v":556.74713380999049},{"$f":"AC20/'Input (Extended)'!$S$16","v":7174.5348619680053},{"$f":"AC20/'Input (Extended)'!$T$16","v":7174.5348619680053},null,{"$f":"(1+'Input (Extended)'!C32)*$AB$13","v":4453.9770704799239},{"$f":"(1+'Input (Extended)'!D32)*$AC$13","v":107618.02292952008},{"$f":"(1-'Input (Extended)'!E32)*$AD$13","v":3423},{"$f":"(1-'Input (Extended)'!F32)*$AE$13","v":91971},{"$f":"AD20+'Input (Extended)'!$C$20","v":4903},{"$f":"AE20+'Input (Extended)'!$D$20","v":99741},{"$f":"(1+'Input (Extended)'!G32)*$AH$13","v":9375},{"$f":"(1+'Input (Extended)'!H32)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$I$16","v":4497.6717139117736},{"$f":"AF20/AI20","v":1.0901195800561663},{"$f":"(1+'Input (Extended)'!I32)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$J$16","v":36942.795286088229},{"$f":"AG20/AK20","v":2.699876910439424},{"$f":"(1+'Input (Extended)'!J32)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$K$16","v":850.66857200893753},{"$f":"AF20/AM20","v":5.7637018238737596},{"$f":"(1+'Input (Extended)'!K32)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$L$16","v":596.79028316067433},{"$f":"AF20/AO20","v":8.2156163368363035},{"$f":"(1+'Input (Extended)'!L32)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$M$16","v":11177.696884013811},{"$f":"AG20/AQ20","v":8.9232156708998094},{"$f":"(1+'Input (Extended)'!M32)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$N$16","v":9073.504260816575},{"$f":"AG20/AS20","v":10.992555591859473},{"$f":"(AD20*'Input (Extended)'!$G$16)+('Input (Extended)'!$C$20*'Input (Extended)'!$E$20)","v":2404.29},{"$f":"AF20/'Input (Extended)'!$O$16","v":4903},{"$f":"AG20/'Input (Extended)'!$P$16","v":19948.2},{"$f":"AF20/'Input (Extended)'!$Q$16","v":326.86666666666667},{"$f":"AF20/'Input (Extended)'!$R$16","v":612.875},{"$f":"AG20/'Input (Extended)'!$S$16","v":6649.4},{"$f":"AG20/'Input (Extended)'!$T$16","v":6649.4}]
[null,"Conversion of operating theatres to CC wards ",{"$f":"ROUND((AB21-AF21)*10000/'Input (Extended)'!I20,2)","v":0.72},{"$f":"ROUND((AC21-AG21)*10000/'Input (Extended)'!I20,2)","v":0.03},{"$f":"ROUND((AH21-AU21)*10000/'Input (Extended)'!I20,2)","v":1.03},{"$f":"ROUND((AI21-AV21)*10000/'Input (Extended)'!I20,2)","v":-0.23},{"$f":"ROUND((AK21-AW21)*10000/'Input (Extended)'!I20,2)","v":1.75},{"$f":"ROUND((AM21-AX21)*10000/'Input (Extended)'!I20,2)","v":0.09},{"$f":"ROUND((AO21-AY21)*10000/'Input (Extended)'!I20,2)","v":-0.01},{"$f":"ROUND((AQ21-AZ21)*10000/'Input (Extended)'!I20,2)","v":0.76},{"$f":"ROUND((AS21-BA21)*10000/'Input (Extended)'!I20,2)","v":0.39},{"$f":"IF(C13=0,0,(C21-C13)/ABS(C13))","v":6.1428571428571423},{"$f":"IF(D13=0,0,(D21-D13)/ABS(D13))","v":0},0,0,0,0,0,0,0,{"$f":"AB21/'Input (Extended)'!$O$16","v":8931},{"$f":"AC21/'Input (Extended)'!$P$16","v":19987},{"$f":"AB21/'Input (Extended)'!$Q$16","v":595.4},{"$f":"AB21/'Input (Extended)'!$R$16","v":1116.375},{"$f":"AC21/'Input (Extended)'!$S$16","v":6662.333333333333},{"$f":"AC21/'Input (Extended)'!$T$16","v":6662.333333333333},null,{"$f":"(1+'Input (Extended)'!C33)*$AB$13","v":8931},{"$f":"(1+'Input (Extended)'!D33)*$AC$13","v":99935},{"$f":"(1-'Input (Extended)'!E33)*$AD$13","v":3423},{"$f":"(1-'Input (Extended)'!F33)*$AE$13","v":91971},{"$f":"AD21+'Input (Extended)'!$C$20","v":4903},{"$f":"AE21+'Input (Extended)'!$D$20","v":99741},{"$f":"(1+'Input (Extended)'!G33)*$AH$13","v":8175},{"$f":"(1+'Input (Extended)'!H33)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$I$16","v":3619.9410000000003},1.3544419646618548,{"$f":"(1+'Input (Extended)'!I33)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$J$16","v":29733.326000000001},3.3545187645674082,{"$f":"(1+'Input (Extended)'!J33)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$K$16","v":829.9},5.9079407157488859,{"$f":"(1+'Input (Extended)'!K33)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$L$16","v":582.22},8.4212153481501826,{"$f":"(1+'Input (Extended)'!L33)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$M$16","v":10904.8},9.1465226322353459,{"$f":"(1+'Input (Extended)'!M33)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$N$16","v":8851.98},11.267648593873913,{"$f":"(AD21*'Input (Extended)'!$G$16)+('Input (Extended)'!$C$20*'Input (Extended)'!$E$20)","v":2404.29},{"$f":"AF21/'Input (Extended)'!$O$16","v":4903},{"$f":"AG21/'Input (Extended)'!$P$16","v":19948.2},{"$f":"AF21/'Input (Extended)'!$Q$16","v":326.86666666666667},{"$f":"AF21/'Input (Extended)'!$R$16","v":612.875},{"$f":"AG21/'Input (Extended)'!$S$16","v":6649.4},{"$f":"AG21/'Input (Extended)'!$T$16","v":6649.4}]
[null,"Conversion of G&A beds into CC beds",{"$f":"ROUND((AB22-AF22)*10000/'Input (Extended)'!I20,2)","v":0.22},{"$f":"ROUND((AC22-AG22)*10000/'Input (Extended)'!I20,2)","v":-0.32},{"$f":"ROUND((AH22-AU22)*10000/'Input (Extended)'!I20,2)","v":1.03},{"$f":"ROUND((AI22-AV22)*10000/'Input (Extended)'!I20,2)","v":-0.23},{"$f":"ROUND((AK22-AW22)*10000/'Input (Extended)'!I20,2)","v":1.75},{"$f":"ROUND((AM22-AX22)*10000/'Input (Extended)'!I20,2)","v":0.09},{"$f":"ROUND((AO22-AY22)*10000/'Input (Extended)'!I20,2)","v":-0.01},{"$f":"ROUND((AQ22-AZ22)*10000/'Input (Extended)'!I20,2)","v":0.76},{"$f":"ROUND((AS22-BA22)*10000/'Input (Extended)'!I20,2)","v":0.39},{"$f":"IF(C13 = 0,0,(C22-C13)/ABS(C13))","v":2.5714285714285712},{"$f":"IF(D13 = 0,0,(D22-D13)/ABS(D13))","v":-11.666666666666666},0,0,0,0,0,0,0,{"$f":"AB22/'Input (Extended)'!$O$16","v":6123},{"$f":"AC22/'Input (Extended)'!$P$16","v":19587},{"$f":"AB22/'Input (Extended)'!$Q$16","v":408.2},{"$f":"AB22/'Input (Extended)'!$R$16","v":765.375},{"$f":"AC22/'Input (Extended)'!$S$16","v":6529},{"$f":"AC22/'Input (Extended)'!$T$16","v":6529},null,{"$f":"(1+'Input (Extended)'!C34)*$AB$13","v":6123},{"$f":"(1+'Input (Extended)'!D34)*$AC$13","v":97935},{"$f":"(1-'Input (Extended)'!E34)*$AD$13","v":3423},{"$f":"(1-'Input (Extended)'!F34)*$AE$13","v":91971},{"$f":"AD22+'Input (Extended)'!$C$20","v":4903},{"$f":"AE22+'Input (Extended)'!$D$20","v":99741},{"$f":"(1+'Input (Extended)'!G34)*$AH$13","v":8175},{"$f":"(1+'Input (Extended)'!H34)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$I$16","v":3619.9410000000003},1.3544419646618548,{"$f":"(1+'Input (Extended)'!I34)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$J$16","v":29733.326000000001},3.3545187645674082,{"$f":"(1+'Input (Extended)'!J34)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$K$16","v":829.9},5.9079407157488859,{"$f":"(1+'Input (Extended)'!K34)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$L$16","v":582.22},8.4212153481501826,{"$f":"(1+'Input (Extended)'!L34)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$M$16","v":10904.8},9.1465226322353459,{"$f":"(1+'Input (Extended)'!M34)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$N$16","v":8851.98},11.267648593873913,{"$f":"(AD22*'Input (Extended)'!$G$16)+('Input (Extended)'!$C$20*'Input (Extended)'!$E$20)","v":2404.29},{"$f":"AF22/'Input (Extended)'!$O$16","v":4903},{"$f":"AG22/'Input (Extended)'!$P$16","v":19948.2},{"$f":"AF22/'Input (Extended)'!$Q$16","v":326.86666666666667},{"$f":"AF22/'Input (Extended)'!$R$16","v":612.875},{"$f":"AG22/'Input (Extended)'!$S$16","v":6649.4},{"$f":"AG22/'Input (Extended)'!$T$16","v":6649.4}]
[null,"Upskill G&A staff to work in CC wards  ",{"$f":"ROUND((AB23-AF23)*10000/'Input (Extended)'!I20,2)","v":-0.14000000000000001},{"$f":"ROUND((AC23-AG23)*10000/'Input (Extended)'!I20,2)","v":0.03},{"$f":"ROUND((AH23-AU23)*10000/'Input (Extended)'!I20,2)","v":1.03},{"$f":"ROUND((AI23-AV23)*10000/'Input (Extended)'!I20,2)","v":-0.12},{"$f":"ROUND((AK23-AW23)*10000/'Input (Extended)'!I20,2)","v":1.64},{"$f":"ROUND((AM23-AX23)*10000/'Input (Extended)'!I20,2)","v":0.09},{"$f":"ROUND((AO23-AY23)*10000/'Input (Extended)'!I20,2)","v":0.03},{"$f":"ROUND((AQ23-AZ23)*10000/'Input (Extended)'!I20,2)","v":0.76},{"$f":"ROUND((AS23-BA23)*10000/'Input (Extended)'!I20,2)","v":0.36},{"$f":"IF(C13 = 0,0,(C23-C13)/ABS(C13))","v":0},{"$f":"IF(D13 = 0,0,(D23-D13)/ABS(D13))","v":0},0,0.47826086956521741,-6.2857142857142917E-2,0,4,0,-7.6923076923076983E-2,{"$f":"AB23/'Input (Extended)'!$O$16","v":4123},{"$f":"AC23/'Input (Extended)'!$P$16","v":19987},{"$f":"AB23/'Input (Extended)'!$Q$16","v":274.86666666666667},{"$f":"AB23/'Input (Extended)'!$R$16","v":515.375},{"$f":"AC23/'Input (Extended)'!$S$16","v":6662.333333333333},{"$f":"AC23/'Input (Extended)'!$T$16","v":6662.333333333333},null,{"$f":"(1+'Input (Extended)'!C35)*$AB$13","v":4123},{"$f":"(1+'Input (Extended)'!D35)*$AC$13","v":99935},{"$f":"(1-'Input (Extended)'!E35)*$AD$13","v":3423},{"$f":"(1-'Input (Extended)'!F35)*$AE$13","v":91971},{"$f":"AD23+'Input (Extended)'!$C$20","v":4903},{"$f":"AE23+'Input (Extended)'!$D$20","v":99741},{"$f":"(1+'Input (Extended)'!G35)*$AH$13","v":8175},{"$f":"(1+'Input (Extended)'!H35)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$I$16","v":4214.6075200000005},1.1633348957722165,{"$f":"(1+'Input (Extended)'!I35)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$J$16","v":29138.659479999998},3.4229783311912332,{"$f":"(1+'Input (Extended)'!J35)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$K$16","v":829.9},5.9079407157488859,{"$f":"(1+'Input (Extended)'!K35)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$L$16","v":759.25959999999998},6.4576068580496058,{"$f":"(1+'Input (Extended)'!L35)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$M$16","v":10904.8},9.1465226322353459,{"$f":"(1+'Input (Extended)'!M35)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$N$16","v":8674.9403999999995},11.497600605993789,{"$f":"(AD23*'Input (Extended)'!$G$16)+('Input (Extended)'!$C$20*'Input (Extended)'!$E$20)","v":2404.29},{"$f":"AF23/'Input (Extended)'!$O$16","v":4903},{"$f":"AG23/'Input (Extended)'!$P$16","v":19948.2},{"$f":"AF23/'Input (Extended)'!$Q$16","v":326.86666666666667},{"$f":"AF23/'Input (Extended)'!$R$16","v":612.875},{"$f":"AG23/'Input (Extended)'!$S$16","v":6649.4},{"$f":"AG23/'Input (Extended)'!$T$16","v":6649.4}]
[null,"Return of former healthcare staff ",{"$f":"ROUND((AB24-AF24)*10000/'Input (Extended)'!I20,2)","v":-0.14000000000000001},{"$f":"ROUND((AC24-AG24)*10000/'Input (Extended)'!I20,2)","v":0.03},{"$f":"ROUND((AH24-AU24)*10000/'Input (Extended)'!I20,2)","v":1.03},{"$f":"ROUND((AI24-AV24)*10000/'Input (Extended)'!I20,2)","v":-0.13},{"$f":"ROUND((AK24-AW24)*10000/'Input (Extended)'!I20,2)","v":2.54},{"$f":"ROUND((AM24-AX24)*10000/'Input (Extended)'!I20,2)","v":0.1},{"$f":"ROUND((AO24-AY24)*10000/'Input (Extended)'!I20,2)","v":0},{"$f":"ROUND((AQ24-AZ24)*10000/'Input (Extended)'!I20,2)","v":0.95},{"$f":"ROUND((AS24-BA24)*10000/'Input (Extended)'!I20,2)","v":0.54},{"$f":"IF(C13 = 0,0,(C24-C13)/ABS(C13))","v":0},{"$f":"IF(D13 = 0,0,(D24-D13)/ABS(D13))","v":0},0,0.43478260869565216,0.45142857142857146,0.11111111111111122,1,0.24999999999999992,0.38461538461538464,{"$f":"AB24/'Input (Extended)'!$O$16","v":4123},{"$f":"AC24/'Input (Extended)'!$P$16","v":19987},{"$f":"AB24/'Input (Extended)'!$Q$16","v":274.86666666666667},{"$f":"AB24/'Input (Extended)'!$R$16","v":515.375},{"$f":"AC24/'Input (Extended)'!$S$16","v":6662.333333333333},{"$f":"AC24/'Input (Extended)'!$T$16","v":6662.333333333333},null,{"$f":"(1+'Input (Extended)'!C36)*$AB$13","v":4123},{"$f":"(1+'Input (Extended)'!D36)*$AC$13","v":99935},{"$f":"(1-'Input (Extended)'!E36)*$AD$13","v":3423},{"$f":"(1-'Input (Extended)'!F36)*$AE$13","v":91971},{"$f":"AD24+'Input (Extended)'!$C$20","v":4903},{"$f":"AE24+'Input (Extended)'!$D$20","v":99741},{"$f":"(1+'Input (Extended)'!G36)*$AH$13","v":8175},{"$f":"(1+'Input (Extended)'!H36)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$I$16","v":4159.4820698415679},1.1787525267987877,{"$f":"(1+'Input (Extended)'!I36)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$J$16","v":34164.986770158437},2.9193923203014154,{"$f":"(1+'Input (Extended)'!J36)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$K$16","v":908.82057363396302},5.3949042773042839,{"$f":"(1+'Input (Extended)'!K36)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$L$16","v":637.58707601056267},7.6899300259950278,{"$f":"(1+'Input (Extended)'!L36)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$M$16","v":11941.808159252489},8.3522527468104464,{"$f":"(1+'Input (Extended)'!M36)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$N$16","v":9693.7721911029857},10.289183409069899,{"$f":"(AD24*'Input (Extended)'!$G$16)+('Input (Extended)'!$C$20*'Input (Extended)'!$E$20)","v":2404.29},{"$f":"AF24/'Input (Extended)'!$O$16","v":4903},{"$f":"AG24/'Input (Extended)'!$P$16","v":19948.2},{"$f":"AF24/'Input (Extended)'!$Q$16","v":326.86666666666667},{"$f":"AF24/'Input (Extended)'!$R$16","v":612.875},{"$f":"AG24/'Input (Extended)'!$S$16","v":6649.4},{"$f":"AG24/'Input (Extended)'!$T$16","v":6649.4}]
[null,"Deployment of final year nursing and medical students ",{"$f":"ROUND((AB25-AF25)*10000/'Input (Extended)'!I20,2)","v":-0.14000000000000001},{"$f":"ROUND((AC25-AG25)*10000/'Input (Extended)'!I20,2)","v":0.03},{"$f":"ROUND((AH25-AU25)*10000/'Input (Extended)'!I20,2)","v":1.03},{"$f":"ROUND((AI25-AV25)*10000/'Input (Extended)'!I20,2)","v":-0.23},{"$f":"ROUND((AK25-AW25)*10000/'Input (Extended)'!I20,2)","v":4.45},{"$f":"ROUND((AM25-AX25)*10000/'Input (Extended)'!I20,2)","v":0.09},{"$f":"ROUND((AO25-AY25)*10000/'Input (Extended)'!I20,2)","v":-0.01},{"$f":"ROUND((AQ25-AZ25)*10000/'Input (Extended)'!I20,2)","v":0.76},{"$f":"ROUND((AS25-BA25)*10000/'Input (Extended)'!I20,2)","v":1.1399999999999999},{"$f":"IF(C13 = 0,0,(C25-C13)/ABS(C13))","v":0},{"$f":"IF(D13 = 0,0,(D25-D13)/ABS(D13))","v":0},0,0,1.5428571428571429,0,0,0,1.9230769230769227,{"$f":"AB25/'Input (Extended)'!$O$16","v":4123},{"$f":"AC25/'Input (Extended)'!$P$16","v":19987},{"$f":"AB25/'Input (Extended)'!$Q$16","v":274.86666666666667},{"$f":"AB25/'Input (Extended)'!$R$16","v":515.375},{"$f":"AC25/'Input (Extended)'!$S$16","v":6662.333333333333},{"$f":"AC25/'Input (Extended)'!$T$16","v":6662.333333333333},null,{"$f":"(1+'Input (Extended)'!C37)*$AB$13","v":4123},{"$f":"(1+'Input (Extended)'!D37)*$AC$13","v":99935},{"$f":"(1-'Input (Extended)'!E37)*$AD$13","v":3423},{"$f":"(1-'Input (Extended)'!F37)*$AE$13","v":91971},{"$f":"AD25+'Input (Extended)'!$C$20","v":4903},{"$f":"AE25+'Input (Extended)'!$D$20","v":99741},{"$f":"(1+'Input (Extended)'!G37)*$AH$13","v":8175},{"$f":"(1+'Input (Extended)'!H37)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$I$16","v":3619.9410000000003},1.3544419646618548,{"$f":"(1+'Input (Extended)'!I37)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$J$16","v":44856.390000000007},2.2235627967386584,{"$f":"(1+'Input (Extended)'!J37)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$K$16","v":829.9},5.9079407157488859,{"$f":"(1+'Input (Extended)'!K37)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$L$16","v":582.22},8.4212153481501826,{"$f":"(1+'Input (Extended)'!L37)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$M$16","v":10904.8},9.1465226322353459,{"$f":"(1+'Input (Extended)'!M37)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$N$16","v":13014.380000000001},7.6639071550085358,{"$f":"(AD25*'Input (Extended)'!$G$16)+('Input (Extended)'!$C$20*'Input (Extended)'!$E$20)","v":2404.29},{"$f":"AF25/'Input (Extended)'!$O$16","v":4903},{"$f":"AG25/'Input (Extended)'!$P$16","v":19948.2},{"$f":"AF25/'Input (Extended)'!$Q$16","v":326.86666666666667},{"$f":"AF25/'Input (Extended)'!$R$16","v":612.875},{"$f":"AG25/'Input (Extended)'!$S$16","v":6649.4},{"$f":"AG25/'Input (Extended)'!$T$16","v":6649.4}]
[null,"Deployment of international doctors at the final stage of their conversion assessment ",{"$f":"ROUND((AB26-AF26)*10000/'Input (Extended)'!I20,2)","v":-0.14000000000000001},{"$f":"ROUND((AC26-AG26)*10000/'Input (Extended)'!I20,2)","v":0.03},{"$f":"ROUND((AH26-AU26)*10000/'Input (Extended)'!I20,2)","v":1.03},{"$f":"ROUND((AI26-AV26)*10000/'Input (Extended)'!I20,2)","v":-0.23},{"$f":"ROUND((AK26-AW26)*10000/'Input (Extended)'!I20,2)","v":1.75},{"$f":"ROUND((AM26-AX26)*10000/'Input (Extended)'!I20,2)","v":0.09},{"$f":"ROUND((AO26-AY26)*10000/'Input (Extended)'!I20,2)","v":-0.01},{"$f":"ROUND((AQ26-AZ26)*10000/'Input (Extended)'!I20,2)","v":0.76},{"$f":"ROUND((AS26-BA26)*10000/'Input (Extended)'!I20,2)","v":0.43},{"$f":"IF(C13 = 0,0,(C26-C13)/ABS(C13))","v":0},{"$f":"IF(D13 = 0,0,(D26-D13)/ABS(D13))","v":0},0,0,0,0,0,0,0.10256410256410251,{"$f":"AB26/'Input (Extended)'!$O$16","v":4123},{"$f":"AC26/'Input (Extended)'!$P$16","v":19987},{"$f":"AB26/'Input (Extended)'!$Q$16","v":274.86666666666667},{"$f":"AB26/'Input (Extended)'!$R$16","v":515.375},{"$f":"AC26/'Input (Extended)'!$S$16","v":6662.333333333333},{"$f":"AC26/'Input (Extended)'!$T$16","v":6662.333333333333},null,{"$f":"(1+'Input (Extended)'!C38)*$AB$13","v":4123},{"$f":"(1+'Input (Extended)'!D38)*$AC$13","v":99935},{"$f":"(1-'Input (Extended)'!E38)*$AD$13","v":3423},{"$f":"(1-'Input (Extended)'!F38)*$AE$13","v":91971},{"$f":"AD26+'Input (Extended)'!$C$20","v":4903},{"$f":"AE26+'Input (Extended)'!$D$20","v":99741},{"$f":"(1+'Input (Extended)'!G38)*$AH$13","v":8175},{"$f":"(1+'Input (Extended)'!H38)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$I$16","v":3619.9410000000003},1.3544419646618548,{"$f":"(1+'Input (Extended)'!I38)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$J$16","v":29733.326000000001},3.3545187645674082,{"$f":"(1+'Input (Extended)'!J38)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$K$16","v":829.9},5.9079407157488859,{"$f":"(1+'Input (Extended)'!K38)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$L$16","v":582.22},8.4212153481501826,{"$f":"(1+'Input (Extended)'!L38)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$M$16","v":10904.8},9.1465226322353459,{"$f":"(1+'Input (Extended)'!M38)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$N$16","v":9079.02},10.985877330372661,{"$f":"(AD26*'Input (Extended)'!$G$16)+('Input (Extended)'!$C$20*'Input (Extended)'!$E$20)","v":2404.29},{"$f":"AF26/'Input (Extended)'!$O$16","v":4903},{"$f":"AG26/'Input (Extended)'!$P$16","v":19948.2},{"$f":"AF26/'Input (Extended)'!$Q$16","v":326.86666666666667},{"$f":"AF26/'Input (Extended)'!$R$16","v":612.875},{"$f":"AG26/'Input (Extended)'!$S$16","v":6649.4},{"$f":"AG26/'Input (Extended)'!$T$16","v":6649.4}]
[null,"Procurement of newly manufactured ventilators ",{"$f":"ROUND((AB27-AF27)*10000/'Input (Extended)'!I20,2)","v":-0.14000000000000001},{"$f":"ROUND((AC27-AG27)*10000/'Input (Extended)'!I20,2)","v":0.03},{"$f":"ROUND((AH27-AU27)*10000/'Input (Extended)'!I20,2)","v":4.5999999999999996},{"$f":"ROUND((AI27-AV27)*10000/'Input (Extended)'!I20,2)","v":-0.23},{"$f":"ROUND((AK27-AW27)*10000/'Input (Extended)'!I20,2)","v":1.75},{"$f":"ROUND((AM27-AX27)*10000/'Input (Extended)'!I20,2)","v":0.09},{"$f":"ROUND((AO27-AY27)*10000/'Input (Extended)'!I20,2)","v":-0.01},{"$f":"ROUND((AQ27-AZ27)*10000/'Input (Extended)'!I20,2)","v":0.76},{"$f":"ROUND((AS27-BA27)*10000/'Input (Extended)'!I20,2)","v":0.39},{"$f":"IF(C13 = 0, 0,(C27-C13)/ABS(C13))","v":0},{"$f":"IF(D13 = 0, 0,(D27-D13)/ABS(D13))","v":0},3.4660194174757275,0,0,0,0,0,0,{"$f":"AB27/'Input (Extended)'!$O$16","v":4123},{"$f":"AC27/'Input (Extended)'!$P$16","v":19987},{"$f":"AB27/'Input (Extended)'!$Q$16","v":274.86666666666667},{"$f":"AB27/'Input (Extended)'!$R$16","v":515.375},{"$f":"AC27/'Input (Extended)'!$S$16","v":6662.333333333333},{"$f":"AC27/'Input (Extended)'!$T$16","v":6662.333333333333},null,{"$f":"(1+'Input (Extended)'!C39)*$AB$13","v":4123},{"$f":"(1+'Input (Extended)'!D39)*$AC$13","v":99935},{"$f":"(1-'Input (Extended)'!E39)*$AD$13","v":3423},{"$f":"(1-'Input (Extended)'!F39)*$AE$13","v":91971},{"$f":"AD27+'Input (Extended)'!$C$20","v":4903},{"$f":"AE27+'Input (Extended)'!$D$20","v":99741},{"$f":"(1+'Input (Extended)'!G39)*$AH$13","v":28175},{"$f":"(1+'Input (Extended)'!H39)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$I$16","v":3619.9410000000003},1.3544419646618548,{"$f":"(1+'Input (Extended)'!I39)*(1-'Input (Extended)'!$F$20)*'Input (Extended)'!$J$16","v":29733.326000000001},3.3545187645674082,{"$f":"(1+'Input (Extended)'!J39)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$K$16","v":829.9},5.9079407157488859,{"$f":"(1+'Input (Extended)'!K39)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$L$16","v":582.22},8.4212153481501826,{"$f":"(1+'Input (Extended)'!L39)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$M$16","v":10904.8},9.1465226322353459,{"$f":"(1+'Input (Extended)'!M39)*(1-'Input (Extended)'!$G$20)*'Input (Extended)'!$N$16","v":8851.98},11.267648593873913,{"$f":"(AD27*'Input (Extended)'!$G$16)+('Input (Extended)'!$C$20*'Input (Extended)'!$E$20)","v":2404.29},{"$f":"AF27/'Input (Extended)'!$O$16","v":4903},{"$f":"AG27/'Input (Extended)'!$P$16","v":19948.2},{"$f":"AF27/'Input (Extended)'!$Q$16","v":326.86666666666667},{"$f":"AF27/'Input (Extended)'!$R$16","v":612.875},{"$f":"AG27/'Input (Extended)'!$S$16","v":6649.4},{"$f":"AG27/'Input (Extended)'!$T$16","v":6649.4}]
[null,"Add extra rows as necessary for additional supply-side scenarios"]
[]
["Combination of scenarios","Set up of field hospitals & deployment of newly qualified and final year medical and nursing students",{"$f":"ROUND((AB30-AF30)*10000 / 'Input (Extended)'!I20, 2)","v":-0.05},{"$f":"ROUND((AC30-AG30)*10000/'Input (Extended)'!I20,2)","v":1.46},{"$f":"ROUND((AH30-AU30)*10000/'Input (Extended)'!I20,2)","v":1.03},{"$f":"ROUND((AI30-AV30)*10000/'Input (Extended)'!I20,2)","v":-0.23},{"$f":"ROUND((AK30-AW30)*10000/'Input (Extended)'!I20,2)","v":4.45},{"$f":"ROUND((AM30-AX30)*10000/'Input (Extended)'!I20,2)","v":0.09},{"$f":"ROUND((AO30-AY30)*10000/'Input (Extended)'!I20,2)","v":-0.01},{"$f":"ROUND((AQ30-AZ30)*10000/'Input (Extended)'!I20,2)","v":0.76},{"$f":"ROUND((AS30-BA30)*10000/'Input (Extended)'!I20,2)","v":1.1399999999999999},{"$f":"IF(C13 = 0, 0,(C30-C13)/ABS(C13))","v":0.6428571428571429},47.666666666666664,0,0,1.5428571428571429,0,0,0,1.9230769230769227,{"$f":"AB30/'Input (Extended)'!$O$16","v":4623},{"$f":"AC30/'Input (Extended)'!$P$16","v":21587},{"$f":"AB30/'Input (Extended)'!$Q$16","v":308.2},{"$f":"AB30/'Input (Extended)'!$R$16","v":577.875},{"$f":"AC30/'Input (Extended)'!$S$16","v":7195.666666666667},{"$f":"AC30/'Input (Extended)'!$T$16","v":7195.666666666667},null,{"$f":"(1+'Input (Extended)'!C42)*$AB$13","v":4623},{"$f":"(1+'Input (Extended)'!D42)*$AC$13","v":107935},{"$f":"(1-'Input (Extended)'!E42)*$AD$13","v":3423},{"$f":"(1-'Input (Extended)'!F42)*$AE$13","v":91971},{"$f":"AD30+'Input (Extended)'!$C$20","v":4903},{"$f":"AE30+'Input (Extended)'!$D$20","v":99741},{"$f":"(1+'Input (Extended)'!G42)*$AH$13","v":8175},{"$f":"((1+'Input (Extended)'!H42)*'Input (Extended)'!I16)*(1-'Input (Extended)'!F20)","v":3619.9410000000003},{"$f":"AF30/AI30","v":1.3544419646618548},{"$f":"((1+'Input (Extended)'!I42)*'Input (Extended)'!J16)*(1-'Input (Extended)'!$F$20)","v":44856.39},{"$f":"AG30/AK30","v":2.2235627967386589},{"$f":"((1+'Input (Extended)'!J42)*'Input (Extended)'!K16)*(1-'Input (Extended)'!$G$20)","v":829.9},{"$f":"AF30/AM30","v":5.9079407157488859},{"$f":"((1+'Input (Extended)'!K42)*'Input (Extended)'!L16)*(1-'Input (Extended)'!$G$20)","v":582.22},{"$f":"AF30/AO30","v":8.4212153481501826},{"$f":"((1+'Input (Extended)'!L42)*'Input (Extended)'!M16)*(1-'Input (Extended)'!$G$20)","v":10904.8},{"$f":"AG30/AQ30","v":9.1465226322353459},{"$f":"((1+'Input (Extended)'!M42)*'Input (Extended)'!N16)*(1-'Input (Extended)'!$G$20)","v":13014.380000000001},{"$f":"AG30/AS30","v":7.6639071550085358},{"$f":"(AD30*'Input (Extended)'!$G$16)+('Input (Extended)'!$C$20*'Input (Extended)'!$E$20)","v":2404.29},{"$f":"AF30/'Input (Extended)'!$O$16","v":4903},{"$f":"AG30/'Input (Extended)'!$P$16","v":19948.2},{"$f":"AF30/'Input (Extended)'!$Q$16","v":326.86666666666667},{"$f":"AF30/'Input (Extended)'!$R$16","v":612.875},{"$f":"AG30/'Input (Extended)'!$S$16","v":6649.4},{"$f":"AG30/'Input (Extended)'!$T$16","v":6649.4}]
[null,"Add extra rows as necessary for additional combinations of scenarios"]

{"sheet":"Output (Graphical)","index":4,"n_rows":284,"n_cols":18,"rows_kept":284,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
["OUTPUT BY CAPACITY VARIABLE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["OUTPUT BY INTERVENTIONS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Zero","Scenario","CC beds","Baseline","CC beds Positive","CC beds Negative",null,null,"CC Nurses","Baseline","CC Nurses Positive","CC Nurses Negative",null,"Scenario"," G&A Nurses","Baseline"," G&A Nurses Positive"," G&A Nurses Negative"]
[0,"Cancel Electives",{"$f":"'Output (Numeric)'!C15","v":0.04},{"$f":"'Output (Numeric)'!C13","v":-0.14000000000000001},{"$f":"IF(C176>=0,C176,\"\")","v":0.04},{"$f":"IF(C176<0,C176,\"\")","v":""},null,"Cancel Electives",{"$f":"'Output (Numeric)'!F15","v":-0.05},{"$f":"'Output (Numeric)'!F13","v":-0.23},{"$f":"IF(I176>=0,I176,\"\")","v":""},{"$f":"IF(I176<0,I176,\"\")","v":-0.05},null,"Cancel Electives",{"$f":"'Output (Numeric)'!G15","v":3.1},{"$f":"'Output (Numeric)'!G13","v":1.75},{"$f":"IF(O176>=0,O176,\"\")","v":3.1},{"$f":"IF(O176<0,O176,\"\")","v":""}]
[0,"Triage CC",{"$f":"'Output (Numeric)'!C16","v":0.23},{"$f":"D176","v":-0.14000000000000001},{"$f":"IF(C177>=0,C177,\"\")","v":0.23},{"$f":"IF(C177<0,C177,\"\")","v":""},null,"Triage CC",{"$f":"'Output (Numeric)'!F16","v":0.14000000000000001},{"$f":"J176","v":-0.23},{"$f":"IF(I177>=0,I177,\"\")","v":0.14000000000000001},{"$f":"IF(I177<0,I177,\"\")","v":""},null,"Triage CC",{"$f":"'Output (Numeric)'!G16","v":1.75},{"$f":"P176","v":1.75},{"$f":"IF(O177>=0,O177,\"\")","v":1.75},{"$f":"IF(O177<0,O177,\"\")","v":""}]
[0,"Field Hospitals",{"$f":"'Output (Numeric)'!C19","v":-0.05},{"$f":"D177","v":-0.14000000000000001},"",-0.05,null,"Field Hospitals",{"$f":"'Output (Numeric)'!F19","v":-0.23},{"$f":"J177","v":-0.23},"",-0.23,null,"Field Hospitals",{"$f":"'Output (Numeric)'!G19","v":1.75},{"$f":"P177","v":1.75},1.75,""]
[0,"Private hospital",{"$f":"'Output (Numeric)'!C20","v":-0.08},{"$f":"D178","v":-0.14000000000000001},"",-0.08,null,"Private hospital",{"$f":"'Output (Numeric)'!F20","v":-7.0000000000000007E-2},{"$f":"J178","v":-0.23},"",-7.0000000000000007E-2,null,"Private hospital",{"$f":"'Output (Numeric)'!G20","v":3.04},{"$f":"P178","v":1.75},3.04,""]
[0,"Convert Theatres",{"$f":"'Output (Numeric)'!C21","v":0.72},{"$f":"D179","v":-0.14000000000000001},0.72,"",null,"Convert Theatres",{"$f":"'Output (Numeric)'!F21","v":-0.23},{"$f":"J179","v":-0.23},"",-0.23,null,"Convert Theatres",{"$f":"'Output (Numeric)'!G21","v":1.75},1.75,1.75,""]
[0,"Convert G&A",{"$f":"'Output (Numeric)'!C22","v":0.22},{"$f":"D180","v":-0.14000000000000001},0.22,"",null,"Convert G&A",{"$f":"'Output (Numeric)'!F22","v":-0.23},-0.23,"",-0.23,null,"Convert G&A",{"$f":"'Output (Numeric)'!G22","v":1.75},1.75,1.75,""]
[0,"Upskill G&A staff",{"$f":"'Output (Numeric)'!C23","v":-0.14000000000000001},-0.14000000000000001,"",-0.14000000000000001,null,"Upskill G&A staff",{"$f":"'Output (Numeric)'!F23","v":-0.12},-0.23,"",-0.12,null,"Upskill G&A staff",{"$f":"'Output (Numeric)'!G23","v":1.64},1.75,1.64,""]
[0,"Returning staff",{"$f":"'Output (Numeric)'!C24","v":-0.14000000000000001},-0.14000000000000001,"",-0.14000000000000001,null,"Returning staff",{"$f":"'Output (Numeric)'!F24","v":-0.13},-0.23,"",-0.13,null,"Returning staff",{"$f":"'Output (Numeric)'!G24","v":2.54},1.75,2.54,""]
[0,"Student deployment",{"$f":"'Output (Numeric)'!C25","v":-0.14000000000000001},{"$f":"D183","v":-0.14000000000000001},"",{"$f":"IF(C184<0,C184,\"\")","v":-0.14000000000000001},null,"Student deployment",{"$f":"'Output (Numeric)'!F25","v":-0.23},-0.23,"",-0.23,null,"Student deployment",{"$f":"'Output (Numeric)'!G25","v":4.45},1.75,4.45,""]
[0,"International doctors",{"$f":"'Output (Numeric)'!C26","v":-0.14000000000000001},{"$f":"D184","v":-0.14000000000000001},"",-0.14000000000000001,null,"International doctors",{"$f":"'Output (Numeric)'!F26","v":-0.23},-0.23,"",-0.23,null,"International doctors",{"$f":"'Output (Numeric)'!G26","v":1.75},1.75,1.75,""]
[0,"New ventilators",{"$f":"'Output (Numeric)'!C27","v":-0.14000000000000001},{"$f":"D185","v":-0.14000000000000001},"",-0.14000000000000001,null,"New ventilators",{"$f":"'Output (Numeric)'!F27","v":-0.23},-0.23,"",-0.23,null,"New ventilators",{"$f":"'Output (Numeric)'!G27","v":1.75},1.75,1.75,""]
[0,"Combination",{"$f":"'Output (Numeric)'!C30","v":-0.05},{"$f":"D186","v":-0.14000000000000001},"",-0.05,null,"Combination",{"$f":"'Output (Numeric)'!F30","v":-0.23},-0.23,"",-0.23,null,"Combination",{"$f":"'Output (Numeric)'!G30","v":4.45},1.75,4.45,""]
["Zero","Scenario","G&A beds","Baseline","G&A beds Positive","G&A beds Negative",null,"Scenario","CC Senior Doctors","Baseline","CC Senior Doctors Positive","CC Senior Doctors Negative",null,"Scenario","G&A Senior Doctors","Baseline","G&A Senior Doctors Positive","G&A Senior Doctors Negative"]
[0,"Cancel Electives",{"$f":"'Output (Numeric)'!D15","v":6.77},{"$f":"'Output (Numeric)'!D13","v":0.03},{"$f":"IF(C189>=0,C189,\"\")","v":6.77},{"$f":"IF(C189<0,C189,\"\")","v":""},null,"Cancel Electives",{"$f":"'Output (Numeric)'!H15","v":0.1},{"$f":"'Output (Numeric)'!H13","v":0.09},{"$f":"IF(I189>=0,I189,\"\")","v":0.1},{"$f":"IF(I189<0,I189,\"\")","v":""},null,"Cancel Electives",{"$f":"'Output (Numeric)'!J15","v":1.21},{"$f":"'Output (Numeric)'!J13","v":0.76},{"$f":"IF(O189>=0,O189,\"\")","v":1.21},{"$f":"IF(O189<0,O189,\"\")","v":""}]
[0,"Triage CC",{"$f":"'Output (Numeric)'!D16","v":0.03},{"$f":"D189","v":0.03},{"$f":"IF(C190>=0,C190,\"\")","v":0.03},{"$f":"IF(C190<0,C190,\"\")","v":""},null,"Triage CC",{"$f":"'Output (Numeric)'!H16","v":0.11},{"$f":"J189","v":0.09},{"$f":"IF(I190>=0,I190,\"\")","v":0.11},{"$f":"IF(I190<0,I190,\"\")","v":""},null,"Triage CC",{"$f":"'Output (Numeric)'!J16","v":0.76},{"$f":"P189","v":0.76},{"$f":"IF(O190>=0,O190,\"\")","v":0.76},{"$f":"IF(O190<0,O190,\"\")","v":""}]
[0,"Field Hospitals",{"$f":"'Output (Numeric)'!D19","v":1.46},{"$f":"D189","v":0.03},1.46,"",null,"Field Hospitals",{"$f":"'Output (Numeric)'!H19","v":0.09},{"$f":"J190","v":0.09},0.09,"",null,"Field Hospitals",{"$f":"'Output (Numeric)'!J19","v":0.76},{"$f":"P190","v":0.76},0.76,""]
[0,"Private hospital",{"$f":"'Output (Numeric)'!D20","v":1.41},{"$f":"D189","v":0.03},1.41,"",null,"Private hospital",{"$f":"'Output (Numeric)'!H20","v":0.09},{"$f":"J191","v":0.09},0.09,"",null,"Private hospital",{"$f":"'Output (Numeric)'!J20","v":0.81},{"$f":"P191","v":0.76},0.81,""]
[0,"Convert Theatres",{"$f":"'Output (Numeric)'!D21","v":0.03},{"$f":"D189","v":0.03},0.03,"",null,"Convert Theatres",{"$f":"'Output (Numeric)'!H21","v":0.09},0.09,0.09,"",null,"Convert Theatres",{"$f":"'Output (Numeric)'!J21","v":0.76},0.76,0.76,""]
[0,"Convert G&A",{"$f":"'Output (Numeric)'!D22","v":-0.32},{"$f":"D189","v":0.03},"",-0.32,null,"Convert G&A",{"$f":"'Output (Numeric)'!H22","v":0.09},0.09,0.09,"",null,"Convert G&A",{"$f":"'Output (Numeric)'!J22","v":0.76},0.76,0.76,""]
[0,"Upskill G&A staff",{"$f":"'Output (Numeric)'!D23","v":0.03},{"$f":"D189","v":0.03},0.03,"",null,"Upskill G&A staff",{"$f":"'Output (Numeric)'!H23","v":0.09},0.09,0.09,"",null,"Upskill G&A staff",{"$f":"'Output (Numeric)'!J23","v":0.76},0.76,0.76,""]
[0,"Returning staff",{"$f":"'Output (Numeric)'!D24","v":0.03},{"$f":"D189","v":0.03},0.03,"",null,"Returning staff",{"$f":"'Output (Numeric)'!H24","v":0.1},0.09,0.1,"",null,"Returning staff",{"$f":"'Output (Numeric)'!J24","v":0.95},0.76,0.95,""]
[0,"Student deployment",{"$f":"'Output (Numeric)'!D25","v":0.03},{"$f":"D189","v":0.03},0.03,"",null,"Student deployment",{"$f":"'Output (Numeric)'!H25","v":0.09},0.09,0.09,"",null,"Student deployment",{"$f":"'Output (Numeric)'!J25","v":0.76},0.76,0.76,""]
[0,"International doctors",{"$f":"'Output (Numeric)'!D26","v":0.03},{"$f":"D189","v":0.03},0.03,"",null,"International doctors",{"$f":"'Output (Numeric)'!H26","v":0.09},0.09,0.09,"",null,"International doctors",{"$f":"'Output (Numeric)'!J26","v":0.76},0.76,0.76,""]
[0,"New ventilators",{"$f":"'Output (Numeric)'!D27","v":0.03},{"$f":"D189","v":0.03},0.03,"",null,"New ventilators",{"$f":"'Output (Numeric)'!H27","v":0.09},0.09,0.09,"",null,"New ventilators",{"$f":"'Output (Numeric)'!J27","v":0.76},0.76,0.76,""]
[0,"Combination",{"$f":"'Output (Numeric)'!D30","v":1.46},{"$f":"D189","v":0.03},1.46,"",null,"Combination",{"$f":"'Output (Numeric)'!H30","v":0.09},0.09,0.09,"",null,"Combination",{"$f":"'Output (Numeric)'!J30","v":0.76},0.76,0.76,""]
["Zero","Scenario","Ventilators","Baseline","Ventilators Positive","Ventilators Negative",null,"Scenario","CC Junior Doctors","Baseline","CC Junior Doctors Positive","CC Junior Doctors Negative",null,"Scenario","G&A Junior Doctors","Baseline","G&A Junior Doctors Positive","G&A Junior Doctors Negative"]
[0,"Cancel Electives",{"$f":"'Output (Numeric)'!E15","v":1.1100000000000001},{"$f":"'Output (Numeric)'!E13","v":1.03},{"$f":"IF(C202>=0,C202,\"\")","v":1.1100000000000001},{"$f":"IF(C202<0, C202,\"\")","v":""},null,"Cancel Electives",{"$f":"'Output (Numeric)'!I15","v":0.02},{"$f":"'Output (Numeric)'!I13","v":-0.01},{"$f":"IF(I202>=0,I202,\"\")","v":0.02},{"$f":"IF(I202<0,I202,\"\")","v":""},null,"Cancel Electives",{"$f":"'Output (Numeric)'!K15","v":0.84},{"$f":"'Output (Numeric)'!K13","v":0.39},{"$f":"IF(O202>=0,O202,\"\")","v":0.84},{"$f":"IF(O202<0,O202,\"\")","v":""}]
[0,"Triage CC",{"$f":"'Output (Numeric)'!E16","v":1.19},{"$f":"D202","v":1.03},{"$f":"IF(C203>=0,C203,\"\")","v":1.19},{"$f":"IF(C203<0, C203,\"\")","v":""},null,"Triage CC",{"$f":"'Output (Numeric)'!I16","v":0.04},{"$f":"J202","v":-0.01},{"$f":"IF(I203>=0,I203,\"\")","v":0.04},{"$f":"IF(I203<0,I203,\"\")","v":""},null,"Triage CC",{"$f":"'Output (Numeric)'!K16","v":0.39},{"$f":"P202","v":0.39},{"$f":"IF(O203>=0,O203,\"\")","v":0.39},{"$f":"IF(O203<0,O203,\"\")","v":""}]
[0,"Field Hospitals",{"$f":"'Output (Numeric)'!E19","v":1.03},1.03,1.03,"",null,"Field Hospitals",{"$f":"'Output (Numeric)'!I19","v":-0.01},{"$f":"J203","v":-0.01},"",-0.01,null,"Field Hospitals",{"$f":"'Output (Numeric)'!K19","v":0.39},{"$f":"P203","v":0.39},0.39,""]
[0,"Private hospital",{"$f":"'Output (Numeric)'!E20","v":1.25},1.03,1.25,"",null,"Private hospital",{"$f":"'Output (Numeric)'!I20","v":0},{"$f":"J204","v":-0.01},0,"",null,"Private hospital",{"$f":"'Output (Numeric)'!K20","v":0.43},{"$f":"P204","v":0.39},0.43,""]
[0,"Convert Theatres",{"$f":"'Output (Numeric)'!E21","v":1.03},1.03,1.03,"",null,"Convert Theatres",{"$f":"'Output (Numeric)'!I21","v":-0.01},-0.01,"",-0.01,null,"Convert Theatres",{"$f":"'Output (Numeric)'!K21","v":0.39},0.39,0.39,""]
[0,"Convert G&A",{"$f":"'Output (Numeric)'!E22","v":1.03},1.03,1.03,"",null,"Convert G&A",{"$f":"'Output (Numeric)'!I22","v":-0.01},-0.01,"",-0.01,null,"Convert G&A",{"$f":"'Output (Numeric)'!K22","v":0.39},0.39,0.39,""]
[0,"Upskill G&A staff",{"$f":"'Output (Numeric)'!E23","v":1.03},1.03,1.03,"",null,"Upskill G&A staff",{"$f":"'Output (Numeric)'!I23","v":0.03},-0.01,0.03,"",null,"Upskill G&A staff",{"$f":"'Output (Numeric)'!K23","v":0.36},0.39,0.36,""]
[0,"Returning staff",{"$f":"'Output (Numeric)'!E24","v":1.03},1.03,1.03,"",null,"Returning staff",{"$f":"'Output (Numeric)'!I24","v":0},-0.01,0,"",null,"Returning staff",{"$f":"'Output (Numeric)'!K24","v":0.54},0.39,0.54,""]
[0,"Student deployment",{"$f":"'Output (Numeric)'!E25","v":1.03},1.03,1.03,"",null,"Student deployment",{"$f":"'Output (Numeric)'!I25","v":-0.01},-0.01,"",-0.01,null,"Student deployment",{"$f":"'Output (Numeric)'!K25","v":1.1399999999999999},0.39,1.1399999999999999,""]
[0,"International doctors",{"$f":"'Output (Numeric)'!E26","v":1.03},1.03,1.03,"",null,"International doctors",{"$f":"'Output (Numeric)'!I26","v":-0.01},-0.01,"",-0.01,null,"International doctors",{"$f":"'Output (Numeric)'!K26","v":0.43},0.39,0.43,""]
[0,"New ventilators",{"$f":"'Output (Numeric)'!E27","v":4.5999999999999996},1.03,4.5999999999999996,"",null,"New ventilators",{"$f":"'Output (Numeric)'!I27","v":-0.01},-0.01,"",-0.01,null,"New ventilators",{"$f":"'Output (Numeric)'!K27","v":0.39},0.39,0.39,""]
[0,"Combination",{"$f":"'Output (Numeric)'!E30","v":1.03},1.03,1.03,"",null,"Combination",{"$f":"'Output (Numeric)'!I30","v":-0.01},-0.01,"",-0.01,null,"Combination",{"$f":"'Output (Numeric)'!K30","v":1.1399999999999999},0.39,1.1399999999999999,""]
[]
[]
[]
[{"$f":"TRANSPOSE(A271:J284)","v":0},"Baseline","Cancellation of elective operations","National guidelines for the prioritisation of CC scenarios","Set up of field hospitals ","Use of private hospital resources ","Conversion of operating theatres to CC wards ","Conversion of G&A beds into CC beds","Upskill G&A staff to work in CC wards  ","Return of former healthcare staff ","Deployment of final year nursing and medical students ","Deployment of international doctors at the final stage of their conversion assessment ","Procurement of newly manufactured ventilators ","Set up of field hospitals & deployment of newly qualified and final year medical and nursing students"]
["CC beds",-0.14000000000000001,0.04,0.23,-0.05,-0.08,0.72,0.22,-0.14000000000000001,-0.14000000000000001,-0.14000000000000001,-0.14000000000000001,-0.14000000000000001,-0.05]
["G&A beds",0.03,6.77,0.03,1.46,1.41,0.03,-0.32,0.03,0.03,0.03,0.03,0.03,1.46]
["Ventilators",1.03,1.1100000000000001,1.19,1.03,1.25,1.03,1.03,1.03,1.03,1.03,1.03,4.5999999999999996,1.03]
["CC nurses",-0.23,-0.05,0.14000000000000001,-0.23,-7.0000000000000007E-2,-0.23,-0.23,-0.12,-0.13,-0.23,-0.23,-0.23,-0.23]
[" G&A nurses",1.75,3.1,1.75,1.75,3.04,1.75,1.75,1.64,2.54,4.45,1.75,1.75,4.45]
["CC senior doctors",0.09,0.1,0.11,0.09,0.09,0.09,0.09,0.09,0.1,0.09,0.09,0.09,0.09]
["CC junior doctors",-0.01,0.02,0.04,-0.01,0,-0.01,-0.01,0.03,0,-0.01,-0.01,-0.01,-0.01]
["G&A senior doctors",0.76,1.21,0.76,0.76,0.81,0.76,0.76,0.76,0.95,0.76,0.76,0.76,0.76]
["G&A junior doctors",0.39,0.84,0.39,0.39,0.43,0.39,0.39,0.36,0.54,1.1399999999999999,0.43,0.39,1.1399999999999999]
[]
[]
[]
[null,"Baseline positive","Cancel Electives Positive","Triage CC Positive","Field Hospitals Positive","Private hospital Positive","Convert Theatres Positive","Convert G&A Positive","Upskill G&A staff Positive","Returning staff Positive","Student deployment Positive","International doctors Positive","New ventilators Positive","Combination Positive"]
[{"$f":"A218","v":"CC beds"},{"$f":"IF(B218>=0,B218,\"\")","v":""},{"$f":"IF(C218>=0,C218,\"\")","v":0.04},0.23,"","",0.72,0.22,"","","","","",""]
[{"$f":"A219","v":"G&A beds"},{"$f":"IF(B219>=0,B219,\"\")","v":0.03},6.77,0.03,1.46,1.41,0.03,"",0.03,0.03,0.03,0.03,0.03,1.46]
[{"$f":"A220","v":"Ventilators"},1.03,1.1100000000000001,1.19,1.03,1.25,1.03,1.03,1.03,1.03,1.03,1.03,4.5999999999999996,1.03]
[{"$f":"A221","v":"CC nurses"},"","",0.14000000000000001,"","","","","","","","","",""]
[{"$f":"A222","v":" G&A nurses"},1.75,3.1,1.75,1.75,3.04,1.75,1.75,1.64,2.54,4.45,1.75,1.75,4.45]
[{"$f":"A223","v":"CC senior doctors"},0.09,0.1,0.11,0.09,0.09,0.09,0.09,0.09,0.1,0.09,0.09,0.09,0.09]
[{"$f":"A224","v":"CC junior doctors"},"",0.02,0.04,"",0,"","",0.03,0,"","","",""]
[{"$f":"A225","v":"G&A senior doctors"},0.76,1.21,0.76,0.76,0.81,0.76,0.76,0.76,0.95,0.76,0.76,0.76,0.76]
[{"$f":"A226","v":"G&A junior doctors"},0.39,0.84,0.39,0.39,0.43,0.39,0.39,0.36,0.54,1.1399999999999999,0.43,0.39,1.1399999999999999]
[]
[]
[null,"Baseline negative","Cancel Electives Negative","Triage CC Negative","Field Hospitals Negative","Private hospital Negative","Convert Theatres Negative","Convert G&A Negative","Upskill G&A staff Negative","Returning staff Negative","Student deployment Negative","International doctors Negative","New ventilators Negative","Combination Negative"]
[{"$f":"A218","v":"CC beds"},{"$f":"IF(B218<0,B218,\"\")","v":-0.14000000000000001},{"$f":"IF(C218<0,C218,\"\")","v":""},"",-0.05,-0.08,"","",-0.14000000000000001,-0.14000000000000001,-0.14000000000000001,-0.14000000000000001,-0.14000000000000001,-0.05]
[{"$f":"A219","v":"G&A beds"},{"$f":"IF(B219<0,B219,\"\")","v":""},"","","","","",-0.32,"","","","","",""]
[{"$f":"A220","v":"Ventilators"},{"$f":"IF(B220<0,B220,\"\")","v":""},"","","","","","","","","","","",""]
[{"$f":"A221","v":"CC nurses"},{"$f":"IF(B221<0,B221,\"\")","v":-0.23},-0.05,"",-0.23,-7.0000000000000007E-2,-0.23,-0.23,-0.12,-0.13,-0.23,-0.23,-0.23,-0.23]
[{"$f":"A222","v":" G&A nurses"},{"$f":"IF(B222<0,B222,\"\")","v":""},"","","","","","","","","","","",""]
[{"$f":"A223","v":"CC senior doctors"},{"$f":"IF(B223<0,B223,\"\")","v":""},"","","","","","","","","","","",""]
[{"$f":"A224","v":"CC junior doctors"},{"$f":"IF(B224<0,B224,\"\")","v":-0.01},"","",-0.01,"",-0.01,-0.01,"","",-0.01,-0.01,-0.01,-0.01]
[{"$f":"A225","v":"G&A senior doctors"},{"$f":"IF(B225<0,B225,\"\")","v":""},"","","","","","","","","","","",""]
[{"$f":"A226","v":"G&A junior doctors"},{"$f":"IF(B226<0,B226,\"\")","v":""},"","","","","","","","","","","",""]
[]
[]
[]
[null,"Zero"]
[{"$f":"A231","v":"CC beds"},0]
[{"$f":"A232","v":"G&A beds"},0]
[{"$f":"A233","v":"Ventilators"},0]
[{"$f":"A234","v":"CC nurses"},0]
[{"$f":"A235","v":" G&A nurses"},0]
[{"$f":"A236","v":"CC senior doctors"},0]
[{"$f":"A237","v":"CC junior doctors"},0]
[{"$f":"A238","v":"G&A senior doctors"},0]
["G&A junior doctors",0]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'Output (Numeric)'!C11","v":"CC beds"},{"$f":"'Output (Numeric)'!D11","v":"G&A beds"},{"$f":"'Output (Numeric)'!E11","v":"Ventilators"},{"$f":"'Output (Numeric)'!F11","v":"CC nurses"},{"$f":"'Output (Numeric)'!G11","v":" G&A nurses"},{"$f":"'Output (Numeric)'!H11","v":"CC senior doctors"},{"$f":"'Output (Numeric)'!I11","v":"CC junior doctors"},{"$f":"'Output (Numeric)'!J11","v":"G&A senior doctors"},{"$f":"'Output (Numeric)'!K11","v":"G&A junior doctors"}]
["Baseline",{"$f":"'Output (Numeric)'!C13","v":-0.14000000000000001},{"$f":"'Output (Numeric)'!D13","v":0.03},{"$f":"'Output (Numeric)'!E13","v":1.03},{"$f":"'Output (Numeric)'!F13","v":-0.23},{"$f":"'Output (Numeric)'!G13","v":1.75},{"$f":"'Output (Numeric)'!H13","v":0.09},{"$f":"'Output (Numeric)'!I13","v":-0.01},{"$f":"'Output (Numeric)'!J13","v":0.76},{"$f":"'Output (Numeric)'!K13","v":0.39}]
[{"$f":"'Output (Numeric)'!B15","v":"Cancellation of elective operations"},{"$f":"'Output (Numeric)'!C15","v":0.04},{"$f":"'Output (Numeric)'!D15","v":6.77},{"$f":"'Output (Numeric)'!E15","v":1.1100000000000001},{"$f":"'Output (Numeric)'!F15","v":-0.05},{"$f":"'Output (Numeric)'!G15","v":3.1},{"$f":"'Output (Numeric)'!H15","v":0.1},{"$f":"'Output (Numeric)'!I15","v":0.02},{"$f":"'Output (Numeric)'!J15","v":1.21},{"$f":"'Output (Numeric)'!K15","v":0.84}]
[{"$f":"'Output (Numeric)'!B16","v":"National guidelines for the prioritisation of CC scenarios"},{"$f":"'Output (Numeric)'!C16","v":0.23},{"$f":"'Output (Numeric)'!D16","v":0.03},{"$f":"'Output (Numeric)'!E16","v":1.19},{"$f":"'Output (Numeric)'!F16","v":0.14000000000000001},{"$f":"'Output (Numeric)'!G16","v":1.75},{"$f":"'Output (Numeric)'!H16","v":0.11},{"$f":"'Output (Numeric)'!I16","v":0.04},{"$f":"'Output (Numeric)'!J16","v":0.76},{"$f":"'Output (Numeric)'!K16","v":0.39}]
[{"$f":"'Output (Numeric)'!B19","v":"Set up of field hospitals "},{"$f":"'Output (Numeric)'!C19","v":-0.05},{"$f":"'Output (Numeric)'!D19","v":1.46},{"$f":"'Output (Numeric)'!E19","v":1.03},{"$f":"'Output (Numeric)'!F19","v":-0.23},{"$f":"'Output (Numeric)'!G19","v":1.75},{"$f":"'Output (Numeric)'!H19","v":0.09},{"$f":"'Output (Numeric)'!I19","v":-0.01},{"$f":"'Output (Numeric)'!J19","v":0.76},{"$f":"'Output (Numeric)'!K19","v":0.39}]
[{"$f":"'Output (Numeric)'!B20","v":"Use of private hospital resources "},{"$f":"'Output (Numeric)'!C20","v":-0.08},{"$f":"'Output (Numeric)'!D20","v":1.41},{"$f":"'Output (Numeric)'!E20","v":1.25},{"$f":"'Output (Numeric)'!F20","v":-7.0000000000000007E-2},{"$f":"'Output (Numeric)'!G20","v":3.04},{"$f":"'Output (Numeric)'!H20","v":0.09},{"$f":"'Output (Numeric)'!I20","v":0},{"$f":"'Output (Numeric)'!J20","v":0.81},{"$f":"'Output (Numeric)'!K20","v":0.43}]
[{"$f":"'Output (Numeric)'!B21","v":"Conversion of operating theatres to CC wards "},{"$f":"'Output (Numeric)'!C21","v":0.72},{"$f":"'Output (Numeric)'!D21","v":0.03},{"$f":"'Output (Numeric)'!E21","v":1.03},{"$f":"'Output (Numeric)'!F21","v":-0.23},{"$f":"'Output (Numeric)'!G21","v":1.75},{"$f":"'Output (Numeric)'!H21","v":0.09},{"$f":"'Output (Numeric)'!I21","v":-0.01},{"$f":"'Output (Numeric)'!J21","v":0.76},{"$f":"'Output (Numeric)'!K21","v":0.39}]
[{"$f":"'Output (Numeric)'!B22","v":"Conversion of G&A beds into CC beds"},{"$f":"'Output (Numeric)'!C22","v":0.22},{"$f":"'Output (Numeric)'!D22","v":-0.32},{"$f":"'Output (Numeric)'!E22","v":1.03},{"$f":"'Output (Numeric)'!F22","v":-0.23},{"$f":"'Output (Numeric)'!G22","v":1.75},{"$f":"'Output (Numeric)'!H22","v":0.09},{"$f":"'Output (Numeric)'!I22","v":-0.01},{"$f":"'Output (Numeric)'!J22","v":0.76},{"$f":"'Output (Numeric)'!K22","v":0.39}]
[{"$f":"'Output (Numeric)'!B23","v":"Upskill G&A staff to work in CC wards  "},{"$f":"'Output (Numeric)'!C23","v":-0.14000000000000001},{"$f":"'Output (Numeric)'!D23","v":0.03},{"$f":"'Output (Numeric)'!E23","v":1.03},{"$f":"'Output (Numeric)'!F23","v":-0.12},{"$f":"'Output (Numeric)'!G23","v":1.64},{"$f":"'Output (Numeric)'!H23","v":0.09},{"$f":"'Output (Numeric)'!I23","v":0.03},{"$f":"'Output (Numeric)'!J23","v":0.76},{"$f":"'Output (Numeric)'!K23","v":0.36}]
[{"$f":"'Output (Numeric)'!B24","v":"Return of former healthcare staff "},{"$f":"'Output (Numeric)'!C24","v":-0.14000000000000001},{"$f":"'Output (Numeric)'!D24","v":0.03},{"$f":"'Output (Numeric)'!E24","v":1.03},{"$f":"'Output (Numeric)'!F24","v":-0.13},{"$f":"'Output (Numeric)'!G24","v":2.54},{"$f":"'Output (Numeric)'!H24","v":0.1},{"$f":"'Output (Numeric)'!I24","v":0},{"$f":"'Output (Numeric)'!J24","v":0.95},{"$f":"'Output (Numeric)'!K24","v":0.54}]
[{"$f":"'Output (Numeric)'!B25","v":"Deployment of final year nursing and medical students "},{"$f":"'Output (Numeric)'!C25","v":-0.14000000000000001},{"$f":"'Output (Numeric)'!D25","v":0.03},{"$f":"'Output (Numeric)'!E25","v":1.03},{"$f":"'Output (Numeric)'!F25","v":-0.23},{"$f":"'Output (Numeric)'!G25","v":4.45},{"$f":"'Output (Numeric)'!H25","v":0.09},{"$f":"'Output (Numeric)'!I25","v":-0.01},{"$f":"'Output (Numeric)'!J25","v":0.76},{"$f":"'Output (Numeric)'!K25","v":1.1399999999999999}]
[{"$f":"'Output (Numeric)'!B26","v":"Deployment of international doctors at the final stage of their conversion assessment "},{"$f":"'Output (Numeric)'!C26","v":-0.14000000000000001},{"$f":"'Output (Numeric)'!D26","v":0.03},{"$f":"'Output (Numeric)'!E26","v":1.03},{"$f":"'Output (Numeric)'!F26","v":-0.23},{"$f":"'Output (Numeric)'!G26","v":1.75},{"$f":"'Output (Numeric)'!H26","v":0.09},{"$f":"'Output (Numeric)'!I26","v":-0.01},{"$f":"'Output (Numeric)'!J26","v":0.76},{"$f":"'Output (Numeric)'!K26","v":0.43}]
[{"$f":"'Output (Numeric)'!B27","v":"Procurement of newly manufactured ventilators "},{"$f":"'Output (Numeric)'!C27","v":-0.14000000000000001},{"$f":"'Output (Numeric)'!D27","v":0.03},{"$f":"'Output (Numeric)'!E27","v":4.5999999999999996},{"$f":"'Output (Numeric)'!F27","v":-0.23},{"$f":"'Output (Numeric)'!G27","v":1.75},{"$f":"'Output (Numeric)'!H27","v":0.09},{"$f":"'Output (Numeric)'!I27","v":-0.01},{"$f":"'Output (Numeric)'!J27","v":0.76},{"$f":"'Output (Numeric)'!K27","v":0.39}]
[{"$f":"'Output (Numeric)'!B30","v":"Set up of field hospitals & deployment of newly qualified and final year medical and nursing students"},{"$f":"'Output (Numeric)'!C30","v":-0.05},{"$f":"'Output (Numeric)'!D30","v":1.46},{"$f":"'Output (Numeric)'!E30","v":1.03},{"$f":"'Output (Numeric)'!F30","v":-0.23},{"$f":"'Output (Numeric)'!G30","v":4.45},{"$f":"'Output (Numeric)'!H30","v":0.09},{"$f":"'Output (Numeric)'!I30","v":-0.01},{"$f":"'Output (Numeric)'!J30","v":0.76},{"$f":"'Output (Numeric)'!K30","v":1.1399999999999999}]